{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Existing Lease","Lease Option 1","Lease Option 2","Ownership Option 1","Ownership Option 2","Ownership Option 3","Summary","Cash Flows","Discount Rate Sensitivity","Capital Construction Defaults","Financial Assumptions","Project Annual Operating Costs","Market Rental Rate Table","CPI-U","Operating Costs Table","Lease Annual Operating Costs"],"not_rendered":{"charts":4,"images":1,"macros":0,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Existing Lease","index":0,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,3,5,9],[6,3,6,9],[14,3,14,9]]}
[]
[null,null,"Project and Existing Facility Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"Agency"]
["*",null,"Project Title"]
[]
["*",null,"Date of Analysis:"]
[]
[null,null,"Analysis Period"]
["*",null,"Years of Analysis (If not 30 or 50)"]
[]
[]
[null,null,"Existing Facility Description"]
[]
[null,null,"Existing Lease Information","Lease 1","Lease 2","Lease 3","Lease 4","Lease 5","Lease 6","Total"]
[null,null,"Existing Square Feet",null,null,null,null,null,null,{"$f":"SUM(D18:I18)","v":0}]
[null,null,"Lease Start Date / Last Lease Increase"]
[null,null,"Lease End Date"]
[null,null,"Lease Rate per Month",null,null,null,null,null,null,{"$f":"SUM(D21:I21)","v":0}]
[null,null,"Lease Rate per SF per Year at End Date",{"$f":"IF(AND(D21>0,D18>0),(D21/D18)*12,\"\")","v":""},"","","","","",""]
[null,null,"Additional Operating Costs per Month",0,null,null,null,null,null,{"$f":"SUM(D23:I23)","v":0}]
[null,null,"Total Lease Costs per Month",{"$f":"IF(D21>0,SUM(D21,D23),\"\")","v":""},"","","","","",{"$f":"SUM(D24:I24)","v":0}]
["*",null,"Persons Relocating",null,null,null,null,null,null,{"$f":"SUM(D25:I25)","v":0}]
[null,null,"SF per Person Calculated",{"$f":"IF(D25>0,D18/D25,\"\")","v":""},{"$f":"IF(E25>0,E18/E25,\"\")","v":""},"","","","",""]
[null,null,"Estimated Lease Renewal Rate - 5 Year",{"$f":"IF(D18>0,(D21/D18)*12*(1+'Financial Assumptions'!$D$40)^((((D20-D19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"IF(E18>0,(E21/E18)*12*(1+'Financial Assumptions'!$D$40)^((((E20-E19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"IF(F18>0,(F21/F18)*12*(1+'Financial Assumptions'!$D$40)^((((F20-F19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"IF(G18>0,(G21/G18)*12*(1+'Financial Assumptions'!$D$40)^((((G20-G19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"IF(H18>0,(H21/H18)*12*(1+'Financial Assumptions'!$D$40)^((((H20-H19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"IF(I18>0,(I21/I18)*12*(1+'Financial Assumptions'!$D$40)^((((I20-I19)/2)/365.25)+2.5),\"\")","v":""},{"$f":"(IF(D18>0,(D27*D18),0)+IF(E18>0,(E27*E18),0)+IF(F18>0,(F27*F18),0)+IF(G18>0,(G27*G18),0)+IF(H18>0,(H27*H18),0)+IF(I18>0,(I27*I18),0))/(IF(SUM(D18:I18)>0,(SUM(D18:I18)),1))","v":0}]

{"sheet":"Lease Option 1","index":1,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[54,3,54,4],[9,5,9,6],[5,3,5,9]]}
[]
[null,null,"Lease Option 1 Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"New Lease Option 1 Description"]
[]
[]
[null,null,"New Lease Information"]
["*",null,"Lease Location",null,"Market Area:",{"$f":"IFERROR(VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$D$429,3,0),\"\")","v":""}]
["*",null,"Lease Square Feet Type"]
["*",null,"New Facility Square Feet"]
["*",null,"New Lease Start Date"]
[null,null,"SF per Person Calculated",{"$f":"IF('Existing Lease'!$J$25>0,D12/'Existing Lease'!$J$25,\"\")","v":""}]
[]
[]
[null,null,"New Lease Costs","Years of Term","Rate / SF / Year","Rate / Month","Adjusted to FS Rate","Total FS Rate / Month","Estimated FSG Market Rate","Estimated FSG Rate / Month","Real Estate Transaction Fees for Term"]
["*",null,{"$f":"IF(D18>1,CONCATENATE(\"Years 1 - \",D18,\"\"),CONCATENATE(\"Year \",D18,\"\"))","v":"Year "},null,null,{"$f":"IF(E18>0,(E18/12)*$D$12,\"\")","v":""},{"$f":"IF(D12>0,IF(E18>0,IF(D18>0,E18+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF(D12>0,IF($D18>0,IF(E18>0,(G18/12)*$D$12,(I18/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D18>0,VLOOKUP(D10,'Market Rental Rate Table'!B6:G429,6,0),0)","v":0},{"$f":"IF(D18>0,(I18/12)*$D$12,\"\")","v":""},{"$f":"IF(D18>0,IF(E18>0,IF(D18<=5,(E18*D12*D18)*$D$24,((E18*D12*5)*$D$24)+(D18-5)*(E18*D12)*$D$25),IF(D18<=5,((I18-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*D12*D18)*$D$24,(((I18-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*D12*5)*$D$24)+(D18-5)*((I18-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*D12)*$D$25)),\"\")","v":""}]
[null,null,{"$f":"IF(D19>1,IF(D19>0,CONCATENATE(\"Years \",(D18+1),\" - \",(D18+D19)),\"Years\"),IF(D19>0,CONCATENATE(\"Year \",(D18+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E19>0,(E19/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E19>0,IF(D19>0,E19+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D19>0,IF(E19>0,(G19/12)*$D$12,(I19/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D19>0,I18*(1+'Financial Assumptions'!$D$40)^'Lease Option 1'!D18,\"\")","v":""},{"$f":"IF(D19>0,(I19/12)*$D$12,\"\")","v":""},{"$f":"IF(D19>0,IF(E19>0,IF(SUM($D$18:$D19)<=5,($D19*$E19*$D$12*$D$24),IF(SUM($D$18:$D18)>=5,$D19*E19*$D$12*$D$25,((SUM($D$18:$D19)-5)*$E19*$D$12*$D$25)+((5-SUM($D17:$D18))*$E19*$D$12*$D$24))),IF(SUM($D$18:$D19)<=5,($D19*(I19-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24),IF(SUM($D$18:$D18)>=5,$D19*(I19-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25,(((SUM($D$18:$D19)-5)*(I19-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25))+((5-SUM($D17:$D18))*(I19-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24)))),\"\")","v":""}]
[null,null,{"$f":"IF(D20>1,IF(D20>0,CONCATENATE(\"Years \",(D18+D19+1),\" - \",(D18+D19+D20)),\"Years\"),IF(D20>0,CONCATENATE(\"Year \",(D18+D19+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E20>0,(E20/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E20>0,IF(D20>0,E20+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D20>0,IF(E20>0,(G20/12)*$D$12,(I20/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D20>0,I19*(1+'Financial Assumptions'!$D$40)^'Lease Option 1'!D19,\"\")","v":""},{"$f":"IF(D20>0,(I20/12)*$D$12,\"\")","v":""},{"$f":"IF(D20>0,IF(E20>0,IF(SUM($D$18:$D20)<=5,($D20*$E20*$D$12*$D$24),IF(SUM($D$18:$D19)>=5,$D20*E20*$D$12*$D$25,((SUM($D$18:$D20)-5)*$E20*$D$12*$D$25)+((5-SUM($D18:$D19))*$E20*$D$12*$D$24))),IF(SUM($D$18:$D20)<=5,($D20*(I20-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24),IF(SUM($D$18:$D19)>=5,$D20*(I20-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25,(((SUM($D$18:$D20)-5)*(I20-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25))+((5-SUM($D18:$D19))*(I20-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24)))),\"\")","v":""}]
[null,null,{"$f":"IF(D21>1,IF(D21>0,CONCATENATE(\"Years \",(D18+D19+D20+1),\" - \",SUM(D18:D21)),\"Years\"),IF(D21>0,CONCATENATE(\"Year \",(D18+D19+D20+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E21>0,(E21/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E21>0,IF(D21>0,E21+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D21>0,IF(E21>0,(G21/12)*$D$12,(I21/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D21>0,I20*(1+'Financial Assumptions'!$D$40)^'Lease Option 1'!D20,\"\")","v":""},{"$f":"IF(D21>0,(I21/12)*$D$12,\"\")","v":""},{"$f":"IF(D21>0,IF(E21>0,IF(SUM($D$18:$D21)<=5,($D21*$E21*$D$12*$D$24),IF(SUM($D$18:$D20)>=5,$D21*E21*$D$12*$D$25,(((SUM($D$18:$D21)-5)*$E21*$D$12*$D$25))+(((5-SUM($D18:$D20))*$E21*$D$12*$D$24)))),IF(SUM($D$18:$D21)<=5,($D21*(I21-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24),IF(SUM($D$18:$D20)>=5,$D21*(I21-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25,(((SUM($D$18:$D21)-5)*(I21-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25))+(((5-SUM($D18:$D20))*(I21-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24))))),\"\")","v":""}]
[null,null,{"$f":"IF(D22>1,IF(D22>0,CONCATENATE(\"Years \",(SUM(D18:D21)+1),\" - \",SUM(D18:D22)),\"Years\"),IF(D22>0,CONCATENATE(\"Year \",(SUM(D18:D21)+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E22>0,(E22/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E22>0,IF(D22>0,E22+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D22>0,IF(E22>0,(G22/12)*$D$12,(I22/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D22>0,I21*(1+'Financial Assumptions'!$D$40)^'Lease Option 1'!D21,\"\")","v":""},{"$f":"IF(D22>0,(I22/12)*$D$12,\"\")","v":""},{"$f":"IF(D22>0,IF(E22>0,IF(SUM($D$18:$D22)<=5,($D22*$E22*$D$12*$D$24),IF(SUM($D$18:$D21)>=5,$D22*E22*$D$12*$D$25,(((SUM($D$18:$D22)-5)*$E22*$D$12*$D$25))+(((5-SUM($D18:$D21))*$E22*$D$12*$D$24)))),IF(SUM($D$18:$D22)<=5,($D22*(I22-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24),IF(SUM($D$18:$D21)>=5,$D22*(I22-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25,(((SUM($D$18:$D22)-5)*(I22-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$25))+(((5-SUM($D18:$D21))*(I22-VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$I$429,7,))*$D$12*$D$24))))),\"\")","v":""}]
[null,null,"Total Length of Lease",{"$f":"SUM(D18:D22)","v":0},null,null,null,null,null,null,{"$f":"SUM(K18:K22)","v":0}]
[null,null,"Transaction Fee for first 5 Years",2.5000000000000001E-2,"of total rent for first 5 years of term"]
[null,null,"Transaction Fee for Additional Years",1.2500000000000001E-2,"of total rent for term beyond 5 years"]
[null,null,"Note: Real estate transaction fees calculated on base lease - not full service rate including added services and utilities."]
[]
["Added Services",null,"New Lease Operating Costs\n(Starting in current year)","Known Cost / SF / Year",{"$f":"IF($D$13>0,CONCATENATE(\"Estimated Cost / SF / Year in \",YEAR($D$13),\" - \",(D11)),CONCATENATE(\"Estimated Cost / SF / Year \",(D11)))","v":"Estimated Cost / SF / Year "},"Total Cost / Year","Cost / Month","Escalated to lease start date"]
[null,false,"Energy (Electricity, Natural Gas)",0,{"$f":"IF($D$13>0,IF($B29=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,3)),\"$0.00\"),0)","v":0},{"$f":"IF(D29>0,D29*$D$12,E29*$D$12)","v":0},{"$f":"F29/12","v":0}]
[null,false,"Janitorial Services",0,{"$f":"IF($D$13>0,IF($B30=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,2)),\"$0.00\"),0)","v":0},0,{"$f":"F30/12","v":0}]
[null,false,"Utilities (Water, Sewer, & Garbage)",0,{"$f":"IF($D$13>0,IF($B31=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,12))+(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,8)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Grounds",0,{"$f":"IF($D$13>0,IF($B32=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,4)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Pest Control",0,{"$f":"IF($D$13>0,IF($B33=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,7)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Security",0,{"$f":"IF($D$13>0,IF($B34=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,10)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Maintenance and Repair",0,{"$f":"IF($D$13>0,IF($B35=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,5)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Management",0,{"$f":"IF($D$13>0,IF($B36=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,6)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Road Clearance",0,{"$f":"IF($D$13>0,IF($B37=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,9)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Telecom",0,{"$f":"IF($D$13>0,IF($B38=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,11)),\"$0.00\"),0)","v":0},0,0]
[null,null,"Additional Parking",0,0,0,0]
[null,null,"Other",0,0,0,0]
[null,null,"Total Operating Costs",{"$f":"SUM(D29:D40)","v":0},{"$f":"SUM(E29:E40)","v":0},{"$f":"SUM(F29:F39)","v":0},{"$f":"IF(E40>0,(E40*$D$12)/12,F41/12)","v":0}]
[]
[]
[null,null,"New Lease One Time Costs","Current Estimate","Calculated\n(for reference)"]
["*",null,"Real Estate Transaction Fees",null,{"$f":"K23","v":0},"Per Std %"]
["*",null,"Tenant Improvements",null,{"$f":"D12*15","v":0},{"$f":"IFERROR(IF(D46>0,CONCATENATE(\"$\",ROUND((D46/D12),2),\" per SF\"),\"$150 per SF\"),\"\")","v":"$150 per SF"}]
["*",null,"IT Infrastructure",null,{"$f":"350*'Existing Lease'!$J$25","v":0},{"$f":"IFERROR(IF(D47>0,CONCATENATE(\"$\",ROUND((D47/'Existing Lease'!J25),0),\" per Person\"),\"$1500 per Person\"),\"\")","v":"$1500 per Person"}]
["*",null,"Furniture Costs",null,{"$f":"500*'Existing Lease'!$J$25","v":0},{"$f":"IFERROR(IF(D48>0,CONCATENATE(\"$\",ROUND((D48/'Existing Lease'!J25),0),\" per Person\"),\"$7000 per Person\"),\"\")","v":"$7000 per Person"}]
["*",null,"Building Security and Access Systems",null,null,"$450 per person"]
["*",null,"Moving Vendor and Supplies",null,{"$f":"205*'Existing Lease'!$J$25","v":0},{"$f":"IFERROR(IF(D50>0,CONCATENATE(\"$\",ROUND((D50/'Existing Lease'!J25),0),\" per Person\"),\"$300 per Person\"),\"\")","v":"$300 per Person"}]
[null,null,"Other / Incentive"]
[null,null,"Total",{"$f":"SUM(D45:D51)","v":0},{"$f":"SUM(E45:E51)","v":0}]
[]
[]
[null,null,"Biennium Budget Impacts for New Lease","Biennium Time Period                 Start                       Finish",null,"Existing Lease Option","New Lease Option 1","Biennium Impact:"]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D56,2),\"-\",RIGHT(E56,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,IF(AND(ISODD(YEAR('Cash Flows'!$D$9)),MONTH('Cash Flows'!$D$9)<=6),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)-2),IF(AND(ISODD(YEAR('Cash Flows'!$D$9)),MONTH('Cash Flows'!$D$9)>6),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)-1))),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D56)+2),\"\")","v":""},{"$f":"SUMIF('Cash Flows'!$B$24:$B$1223,\"<\" & E56,'Cash Flows'!$I$24:$I$1223)","v":0},{"$f":"SUMIF('Cash Flows'!$L$24:$L$1223,\"<\" & E56,'Cash Flows'!$P$24:$P$1223)","v":0},{"$f":"G56-F56","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D57,2),\"-\",RIGHT(E57,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D56)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D57)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E56,'Cash Flows'!$B$24:$B$1223,\"<\" & E57)","v":0},{"$f":"SUMIFS('Cash Flows'!$P$24:$P$1223,'Cash Flows'!$L$24:$L$1223,\">\" & E56,'Cash Flows'!$L$24:$L$1223,\"<\" & E57)","v":0},{"$f":"G57-F57","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D58,2),\"-\",RIGHT(E58,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D57)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D58)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E57,'Cash Flows'!$B$24:$B$1223,\"<\" & E58)","v":0},{"$f":"SUMIFS('Cash Flows'!$P$24:$P$1223,'Cash Flows'!$L$24:$L$1223,\">\" & E57,'Cash Flows'!$L$24:$L$1223,\"<\" & E58)","v":0},{"$f":"G58-F58","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D59,2),\"-\",RIGHT(E59,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D58)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D59)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E58,'Cash Flows'!$B$24:$B$1223,\"<\" & E59)","v":0},{"$f":"SUMIFS('Cash Flows'!$P$24:$P$1223,'Cash Flows'!$L$24:$L$1223,\">\" & E58,'Cash Flows'!$L$24:$L$1223,\"<\" & E59)","v":0},{"$f":"G59-F59","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D60,2),\"-\",RIGHT(E60,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D59)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D60)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E59,'Cash Flows'!$B$24:$B$1223,\"<\" & E60)","v":0},{"$f":"SUMIFS('Cash Flows'!$P$24:$P$1223,'Cash Flows'!$L$24:$L$1223,\">\" & E59,'Cash Flows'!$L$24:$L$1223,\"<\" & E60)","v":0},{"$f":"G60-F60","v":0}]

{"sheet":"Lease Option 2","index":2,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[[5,3,5,9],[9,5,9,6],[54,3,54,4]]}
[]
[null,null,"Lease Option 2 Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"New Lease Option 2 Description"]
[]
[]
[null,null,"New Lease Information"]
[null,null,"Lease Location",{"$f":"IF('Lease Option 1'!$D$10>0,'Lease Option 1'!$D$10,\"\")","v":""},"Market Area:",{"$f":"IFERROR(VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$D$429,3,0),\"\")","v":""}]
[null,null,"Lease Square Feet Type"]
[null,null,"New Facility Square Feet"]
[null,null,"New Lease Start Date"]
[null,null,"SF per Person Calculated",{"$f":"IF('Existing Lease'!$J$25>0,D12/'Existing Lease'!$J$25,\"\")","v":""}]
[]
[]
[null,null,"New Lease Costs","Years of Term","Rate / SF / Year","Rate / Month","Adjusted to FS Rate","Total FS Rate / Month","Estimated FSG Market Rate","Estimated FSG Rate / Month","Real Estate Transaction Fees for Term"]
[null,null,{"$f":"IF(D18>1,CONCATENATE(\"Years 1 - \",D18,\"\"),CONCATENATE(\"Year \",D18,\"\"))","v":"Year "},null,null,{"$f":"IF(E18>0,(E18/12)*$D$12,\"\")","v":""},{"$f":"IF(D12>0,IF(E18>0,IF(D18>0,E18+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF(D12>0,IF($D18>0,IF(E18>0,(G18/12)*$D$12,(I18/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D18>0,VLOOKUP(D10,'Market Rental Rate Table'!$B$6:$G$429,6,0),0)","v":0},{"$f":"IF(D18>0,(I18/12)*$D$12,\"\")","v":""},{"$f":"IF(D18>0,IF(E18>0,IF(D18<=5,(E18*D12*D18)*$D$24,((E18*D12*5)*$D$24)+(D18-5)*(E18*D12)*$D$25),IF(D18<=5,((I18-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*D12*D18)*$D$24,(((I18-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*D12*5)*$D$24)+(D18-5)*((I18-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*D12)*$D$25)),\"\")","v":""}]
[null,null,{"$f":"IF(D19>1,IF(D19>0,CONCATENATE(\"Years \",(D18+1),\" - \",(D18+D19)),\"Years\"),IF(D19>0,CONCATENATE(\"Year \",(D18+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E19>0,(E19/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E19>0,IF(D19>0,E19+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D19>0,IF(E19>0,(G19/12)*$D$12,(I19/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D19>0,I18*(1+'Financial Assumptions'!$D$40)^'Lease Option 2'!D18,\"\")","v":""},{"$f":"IF(D19>0,(I19/12)*$D$12,\"\")","v":""},{"$f":"IF(D19>0,IF(E19>0,IF(SUM($D$18:$D19)<=5,($D19*$E19*$D$12*$D$24),IF(SUM($D$18:$D18)>=5,$D19*E19*$D$12*$D$25,((SUM($D$18:$D19)-5)*$E19*$D$12*$D$25)+((5-SUM($D17:$D18))*$E19*$D$12*$D$24))),IF(SUM($D$18:$D19)<=5,($D19*(I19-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24),IF(SUM($D$18:$D18)>=5,$D19*(I19-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25,(((SUM($D$18:$D19)-5)*(I19-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25))+((5-SUM($D17:$D18))*(I19-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24)))),\"\")","v":""}]
[null,null,{"$f":"IF(D20>1,IF(D20>0,CONCATENATE(\"Years \",(D18+D19+1),\" - \",(D18+D19+D20)),\"Years\"),IF(D20>0,CONCATENATE(\"Year \",(D18+D19+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E20>0,(E20/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E20>0,IF(D20>0,E20+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D20>0,IF(E20>0,(G20/12)*$D$12,(I20/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D20>0,I19*(1+'Financial Assumptions'!$D$40)^'Lease Option 2'!D19,\"\")","v":""},{"$f":"IF(D20>0,(I20/12)*$D$12,\"\")","v":""},{"$f":"IF(D20>0,IF(E20>0,IF(SUM($D$18:$D20)<=5,($D20*$E20*$D$12*$D$24),IF(SUM($D$18:$D19)>=5,$D20*E20*$D$12*$D$25,((SUM($D$18:$D20)-5)*$E20*$D$12*$D$25)+((5-SUM($D18:$D19))*$E20*$D$12*$D$24))),IF(SUM($D$18:$D20)<=5,($D20*(I20-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24),IF(SUM($D$18:$D19)>=5,$D20*(I20-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25,(((SUM($D$18:$D20)-5)*(I20-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25))+((5-SUM($D18:$D19))*(I20-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24)))),\"\")","v":""}]
[null,null,{"$f":"IF(D21>1,IF(D21>0,CONCATENATE(\"Years \",(D18+D19+D20+1),\" - \",SUM(D18:D21)),\"Years\"),IF(D21>0,CONCATENATE(\"Year \",(D18+D19+D20+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E21>0,(E21/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E21>0,IF(D21>0,E21+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D21>0,IF(E21>0,(G21/12)*$D$12,(I21/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D21>0,I20*(1+'Financial Assumptions'!$D$40)^'Lease Option 2'!D20,\"\")","v":""},{"$f":"IF(D21>0,(I21/12)*$D$12,\"\")","v":""},{"$f":"IF(D21>0,IF(E21>0,IF(SUM($D$18:$D21)<=5,($D21*$E21*$D$12*$D$24),IF(SUM($D$18:$D20)>=5,$D21*E21*$D$12*$D$25,(((SUM($D$18:$D21)-5)*$E21*$D$12*$D$25))+(((5-SUM($D18:$D20))*$E21*$D$12*$D$24)))),IF(SUM($D$18:$D21)<=5,($D21*(I21-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24),IF(SUM($D$18:$D20)>=5,$D21*(I21-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25,(((SUM($D$18:$D21)-5)*(I21-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25))+(((5-SUM($D18:$D20))*(I21-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24))))),\"\")","v":""}]
[null,null,{"$f":"IF(D22>1,IF(D22>0,CONCATENATE(\"Years \",(SUM(D18:D21)+1),\" - \",SUM(D18:D22)),\"Years\"),IF(D22>0,CONCATENATE(\"Year \",(SUM(D18:D21)+1)),\"Years\"))","v":"Years"},null,null,{"$f":"IF(E22>0,(E22/12)*$D$12,\"\")","v":""},{"$f":"IF($D$12>0,IF(E22>0,IF(D22>0,E22+($G$41*12/$D$12),\"\"),\"\"),0)","v":0},{"$f":"IF($D$12>0,IF($D22>0,IF(E22>0,(G22/12)*$D$12,(I22/12)*$D$12),\"\"),0)","v":0},{"$f":"IF(D22>0,I21*(1+'Financial Assumptions'!$D$40)^'Lease Option 2'!D21,\"\")","v":""},{"$f":"IF(D22>0,(I22/12)*$D$12,\"\")","v":""},{"$f":"IF(D22>0,IF(E22>0,IF(SUM($D$18:$D22)<=5,($D22*$E22*$D$12*$D$24),IF(SUM($D$18:$D21)>=5,$D22*E22*$D$12*$D$25,(((SUM($D$18:$D22)-5)*$E22*$D$12*$D$25))+(((5-SUM($D18:$D21))*$E22*$D$12*$D$24)))),IF(SUM($D$18:$D22)<=5,($D22*(I22-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24),IF(SUM($D$18:$D21)>=5,$D22*(I22-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25,(((SUM($D$18:$D22)-5)*(I22-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$25))+(((5-SUM($D18:$D21))*(I22-VLOOKUP('Lease Option 2'!D10,'Market Rental Rate Table'!B6:I429,7,))*$D$12*$D$24))))),\"\")","v":""}]
[null,null,"Total Length of Lease",{"$f":"SUM(D18:D22)","v":0},null,null,null,null,null,null,{"$f":"SUM(K18:K22)","v":0}]
[null,null,"Transaction Fee for first 5 Years",2.5000000000000001E-2,"of total rent for first 5 years of term"]
[null,null,"Transaction Fee for Additional Years",1.2500000000000001E-2,"of total rent for term beyond 5 years"]
[null,null,"Note: Real estate transaction fees calculated on base lease - not including added services and utilities."]
[]
["Added Services",null,"New Lease Operating Costs\n(Starting in current year)","Known Cost / SF / Year",{"$f":"IF($D$13>0,CONCATENATE(\"Estimated Cost / SF / Year in \",YEAR($D$13),\" - \",(D11)),CONCATENATE(\"Estimated Cost / SF / Year \",(D11)))","v":"Estimated Cost / SF / Year "},"Total Cost / Year","Cost / Month","Escalated to lease start date"]
[null,false,"Energy (Electricity, Natural Gas)",0,{"$f":"IF($D$13>0,IF($B29=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,3)),\"$0.00\"),0)","v":0},{"$f":"IF(D29>0,D29*$D$12,E29*$D$12)","v":0},{"$f":"F29/12","v":0}]
[null,true,"Janitorial Services",0,{"$f":"IF($D$13>0,IF($B30=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,2)),\"$0.00\"),0)","v":0},0,{"$f":"F30/12","v":0}]
[null,true,"Utilities (Water, Sewer, & Garbage)",0,{"$f":"IF($D$13>0,IF($B31=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,12))+(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,8)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Grounds",0,{"$f":"IF($D$13>0,IF($B32=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,4)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Pest Control",0,{"$f":"IF($D$13>0,IF($B33=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,7)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Security",0,{"$f":"IF($D$13>0,IF($B34=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,10)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Maintenance and Repair",0,{"$f":"IF($D$13>0,IF($B35=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,5)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Management",0,{"$f":"IF($D$13>0,IF($B36=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,6)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Road Clearance",0,{"$f":"IF($D$13>0,IF($B37=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,9)),\"$0.00\"),0)","v":0},0,0]
[null,false,"Telecom",0,{"$f":"IF($D$13>0,IF($B38=TRUE,(VLOOKUP(YEAR($D$13),'Lease Annual Operating Costs'!$B$10:$M$111,11)),\"$0.00\"),0)","v":0},0,0]
[null,null,"Additional Parking",0,0,0,0]
[null,null,"Other",0,0,0,0]
[null,null,"Total Operating Costs",{"$f":"SUM(D29:D40)","v":0},{"$f":"SUM(E29:E40)","v":0},{"$f":"SUM(F29:F39)","v":0},{"$f":"IF(E40>0,(E40*$D$12)/12,F41/12)","v":0}]
[]
[]
[null,null,"New Lease One Time Costs","Current Estimate","Calculated\n(for reference)"]
[null,null,"Real Estate Transaction Fees",null,{"$f":"K23","v":0},"Per Std %"]
[null,null,"Tenant Improvements",null,{"$f":"D12*15","v":0},"$150 / RSF"]
[null,null,"IT Infrastructure",null,{"$f":"350*'Existing Lease'!$J$25","v":0},"$1500 / Person"]
[null,null,"Furniture Costs",null,{"$f":"500*'Existing Lease'!$J$25","v":0},"$7000 / Person"]
[null,null,"Building Security and Access Systems",null,null,"$450 / Person"]
[null,null,"Moving Vendor and Supplies",null,{"$f":"205*'Existing Lease'!$J$25","v":0},"$300 / Person"]
[null,null,"Other / Incentive"]
[null,null,"Total",{"$f":"SUM(D45:D51)","v":0},{"$f":"SUM(E45:E51)","v":0}]
[]
[]
[null,null,"Biennium Budget Impacts for New Lease","Biennium Time Period                 Start                       Finish",null,"Existing Lease Option","New Lease Option 2","Biennium Impact:"]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D56,2),\"-\",RIGHT(E56,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,IF(AND(ISODD(YEAR('Cash Flows'!$D$9)),MONTH('Cash Flows'!$D$9)<=6),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)-2),IF(AND(ISODD(YEAR('Cash Flows'!$D$9)),MONTH('Cash Flows'!$D$9)>6),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)),CONCATENATE(\"7/1/\",YEAR('Cash Flows'!$D$9)-1))),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D56)+2),\"\")","v":""},{"$f":"SUMIF('Cash Flows'!$B$24:$B$1223,\"<\" & E56,'Cash Flows'!$I$24:$I$1223)","v":0},{"$f":"SUMIF('Cash Flows'!$S$24:$S$1223,\"<\" & E56,'Cash Flows'!$W$24:$W$1223)","v":0},{"$f":"G56-F56","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D57,2),\"-\",RIGHT(E57,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D56)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D57)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E56,'Cash Flows'!$B$24:$B$1223,\"<\" & E57)","v":0},{"$f":"SUMIFS('Cash Flows'!$W$24:$W$1223,'Cash Flows'!$S$24:$S$1223,\">\" & E56,'Cash Flows'!$S$24:$S$1223,\"<\" & E57)","v":0},{"$f":"G57-F57","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D58,2),\"-\",RIGHT(E58,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D57)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D58)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E57,'Cash Flows'!$B$24:$B$1223,\"<\" & E58)","v":0},{"$f":"SUMIFS('Cash Flows'!$W$24:$W$1223,'Cash Flows'!$S$24:$S$1223,\">\" & E57,'Cash Flows'!$S$24:$S$1223,\"<\" & E58)","v":0},{"$f":"G58-F58","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D59,2),\"-\",RIGHT(E59,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D58)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D59)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E58,'Cash Flows'!$B$24:$B$1223,\"<\" & E59)","v":0},{"$f":"SUMIFS('Cash Flows'!$W$24:$W$1223,'Cash Flows'!$S$24:$S$1223,\">\" & E58,'Cash Flows'!$S$24:$S$1223,\"<\" & E59)","v":0},{"$f":"G59-F59","v":0}]
[null,null,{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(RIGHT(D60,2),\"-\",RIGHT(E60,2),\" Biennium Lease Expenditure\"),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"7/1/\",YEAR(D59)+2),\"\")","v":""},{"$f":"IF('Cash Flows'!$D$9>0,CONCATENATE(\"6/30/\",YEAR(D60)+2),\"\")","v":""},{"$f":"SUMIFS('Cash Flows'!$I$24:$I$1223,'Cash Flows'!$B$24:$B$1223,\">\" & E59,'Cash Flows'!$B$24:$B$1223,\"<\" & E60)","v":0},{"$f":"SUMIFS('Cash Flows'!$W$24:$W$1223,'Cash Flows'!$S$24:$S$1223,\">\" & E59,'Cash Flows'!$S$24:$S$1223,\"<\" & E60)","v":0},{"$f":"G60-F60","v":0}]

{"sheet":"Ownership Option 1","index":3,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":false,"merged":[[81,2,81,6],[74,2,74,4],[35,0,42,0],[45,0,47,0],[5,3,5,6],[37,4,41,4],[31,2,31,5],[56,4,58,4],[64,4,66,4],[56,5,58,5],[64,5,66,5],[45,4,47,4],[9,5,9,6],[7,3,7,4]]}
[]
[null,null,"Ownership Option 1 Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"Project Description"]
[]
["*",null,"Construction or Purchase/Remodel"]
[]
["*",null,"Project Location",null,"Market Area =",{"$f":"IFERROR(VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$D$429,3,0),\"\")","v":""}]
[]
[null,null,"Statistics"]
["*",null,"Gross Sq Ft"]
["*",null,"Usable Sq Ft"]
[null,null,"Space Efficiency",{"$f":"IF(AND(D13>0,D14>0),D14/D13,\"\")","v":""}]
[null,null,"Estimated Acres Needed",{"$f":"IF($D$13>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0),0)","v":0}]
[null,null,"OFM Proxy Cost per Sq Ft",{"$f":"IF(AND($D$13>0,$F$49>0),F49/D13,0)","v":0}]
[null,null,"Estimated Total Project Costs per Sq Ft",{"$f":"IF(AND($D$13>0,$F$72>0),F72/D13,0)","v":0}]
[null,null,"Escalated OFM Proxy Cost per Sq Ft",{"$f":"$D$17*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 1'!$D$22)-YEAR(TODAY()))","v":0}]
[null,null,"Escalated Total Project Costs per Sq Ft",{"$f":"$D$18*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 1'!$D$22)-YEAR(TODAY()))","v":0}]
[]
["*",null,"Move In Date"]
[]
[null,null,"Interim Lease Information","Start Date"]
[null,null,"Lease Start Date"]
[null,null,"Length of Lease (in months)",null,{"$f":"IF(AND(D26>0,D25>0),IF(EDATE(D25,D26)<D22,\"Interim lease expires prior to move-in date.\",\"\"),\"\")","v":""}]
[null,null,"Square Feet (holdover/temp lease)"]
[null,null,"Lease Rate- Full Serviced ($/SF/Year)"]
[null,null,"One Time Costs (if double move)"]
[]
[]
[null,null,"Construction Cost Estimates (See Capital Budget System For Detail)"]
[null,null,null,"Known Costs","Estimated Costs","Cost to Use"]
[null,null,"Acquisition Costs Total",null,{"$f":"IF(D16>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0)*'Capital Construction Defaults'!B10,0)","v":0},{"$f":"IF($D$34>0,$D$34,$E$34)","v":0}]
[]
["A & E",null,"Consultant Services"]
[null,null,"A & E Fee Percentage (if services not specified)",null,{"$f":"CONCATENATE(ROUND('Capital Construction Defaults'!B22,4)*100,\"% Std\")","v":"20.75% Std"},{"$f":"IF(D37>0,D37,'Capital Construction Defaults'!B22)","v":0.20749999999999999}]
[null,null,"Pre-Schematic Design services"]
[null,null,"Construction Documents"]
[null,null,"Extra Services"]
[null,null,"Other Services"]
[null,null,"Design Services Contingency"]
[null,null,"Consultant Services Total",{"$f":"IF(SUM(D37:D42)>0,IF(SUM(D38:D42)>0,SUM(D38:D42),IF(D37>0,IF(D49>0,D37*D49,D37*E49),)),)","v":0},{"$f":"IF(D49>0,D49*'Capital Construction Defaults'!B23,D13*'Capital Construction Defaults'!B6*'Capital Construction Defaults'!B23)","v":0},{"$f":"IF($D43>0,$D43,$E43)","v":0}]
[]
[null,null,"Construction Contracts"]
["OFM Proxy",null,"Site Work"]
[null,null,"Related Project Costs"]
[null,null,"Facility Construction"]
[null,null,"OFM Proxy SubTotal",{"$f":"SUM(D46:D48)","v":0},{"$f":"$D$13*'Capital Construction Defaults'!$B$6","v":0},{"$f":"IF($D49>0,$D49,$E49)","v":0}]
[]
[null,null,"Construction Contingency (5% default)",null,{"$f":"0.05*$F$49","v":0},{"$f":"IF($D51>0,$D51,$E51)","v":0}]
[null,null,"Non Taxable Items",null,null,{"$f":"IF($D52>0,$D52,$E52)","v":0}]
[null,null,"Sales Tax",null,{"$f":"IF('Lease Option 1'!$D$10>0,VLOOKUP('Lease Option 1'!$D$10,'Market Rental Rate Table'!$B$6:$I$429,8,0)*$F$49,\"\")","v":""},{"$f":"IF($D53>0,$D53,$E53)","v":""}]
[null,null,"Construction Additional Items Total",{"$f":"SUM(D51:D53)","v":0},{"$f":"SUM(E51:E53)","v":0},{"$f":"IF($D54>0,$D54,$E54)","v":0}]
[]
[null,null,"Equipment"]
[null,null,"Equipment"]
[null,null,"Non Taxable Items"]
[null,null,"Sales Tax"]
[null,null,"Equipment Total",{"$f":"SUM(D57:D59)","v":0},null,{"$f":"IF($D60>0,$D60,$E60)","v":0}]
[]
[null,null,"Art Work Total",null,{"$f":"$F$49*0.005","v":0},{"$f":"IF($D62>0,$D62,$E62)","v":0}]
[]
[null,null,"Other Costs"]
[]
[]
[]
[null,null,"Other Costs Total",{"$f":"SUM(D65:D67)","v":0},null,{"$f":"IF($D68>0,$D68,$E68)","v":0}]
[]
[null,null,"Project Management Total",null,null,{"$f":"IF($D70>0,$D70,$E70)","v":0}]
[]
[null,null,"Grand Total Project Cost",{"$f":"SUM(D70,D68,D62,D60,D54,D49,D43,D34)","v":0},{"$f":"SUM(E70,E68,E62,E60,E54,E49,E43,E34)","v":0},{"$f":"SUM(F70,F68,F62,F60,F54,F49,F43,F34)","v":0}]
[]
[]
[null,null,"Construction One Time Project Costs"]
[null,null,"One Time Costs","Estimate","Calculated"]
[null,null,"Moving Vendor and Supplies",null,{"$f":"IF(D13>0,(205*'Existing Lease'!$J$25)*(1+'Financial Assumptions'!$D$40)^(YEAR('Ownership Option 1'!$D$22)-YEAR(TODAY())),\"\")","v":""},"$300 / Person in FY24"]
[null,null,"Other (not covered in construction)"]
[null,null,"Total",{"$f":"SUM(D77:D78)","v":0},{"$f":"IF($D$79>0,$D$79,SUM(E77:E78))","v":0}]
[]
[]
[null,null,"Ongoing Building Costs"]
["Added Services",null,"New Building Operating Costs",{"$f":"CONCATENATE(\"Known Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Known Cost /GSF/ Year"},{"$f":"CONCATENATE(\"Estimated Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Estimated Cost /GSF/ Year"},"Total\nCost / Year","Cost / Month"]
[null,true,"Energy (Electricity. Natural Gas)",0,{"$f":"IF($D$22>0,IF($B84=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,3)),\"$0.00\"),0)","v":0},{"$f":"IF(D84>0,D84*$D$13,E84*$D$13)","v":0},{"$f":"F84/12","v":0}]
[null,true,"Janitorial Services",0,{"$f":"IF($D$22>0,IF($B85=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,2)),\"$0.00\"),0)","v":0},{"$f":"IF(D85>0,D85*$D$13,E85*$D$13)","v":0},{"$f":"F85/12","v":0}]
[null,true,"Utilities (Water, Sewer, & Garbage)",0,{"$f":"IF($D$22>0,IF($B86=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,12))+(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,8)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Grounds",0,{"$f":"IF($D$22>0,IF($B87=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,4)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Pest Control",0,{"$f":"IF($D$22>0,IF($B88=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,7)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Security",0,{"$f":"IF($D$22>0,IF($B89=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,10)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Maintenance and Repair",0,{"$f":"IF($D$22>0,IF($B90=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,5)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Management",0,{"$f":"IF($D$22>0,IF($B91=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,6)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Road Clearance",0,{"$f":"IF($D$22>0,IF($B92=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,9)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Telecom",0,{"$f":"IF($D$22>0,IF($B93=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,11)),\"$0.00\"),0)","v":0},0,0]
[null,null,"Additional Parking",0,0,0,0]
[null,null,"Other",0,0,0,0]
[null,null,"Total Operating Costs",{"$f":"SUM(D84:D95)","v":0},{"$f":"SUM(E84:E95)","v":0},{"$f":"SUM(F84:F95)","v":0},{"$f":"IF(E95>0,(E95*$D$25)/12,F96/12)","v":0}]

{"sheet":"Ownership Option 2","index":4,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":false,"merged":[[64,4,66,4],[64,5,66,5],[81,2,81,6],[74,2,74,4],[35,0,42,0],[37,4,41,4],[45,0,47,0],[45,4,47,4],[31,2,31,5],[56,4,58,4],[56,5,58,5],[9,5,9,6],[5,3,5,6],[7,3,7,4]]}
[]
[null,null,"Ownership Option 2 Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"Project Description"]
[]
["*",null,"Construction or Purchase/Remodel"]
[]
["*",null,"Project Location",null,"Market Area =",{"$f":"IFERROR(VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$D$429,3,0),\"\")","v":""}]
[]
[null,null,"Statistics"]
["*",null,"Gross Sq Ft"]
["*",null,"Usable Sq Ft"]
[null,null,"Space Efficiency",{"$f":"IF(AND(D13>0,D14>0),D14/D13,\"\")","v":""}]
[null,null,"Estimated Acres Needed",{"$f":"IF(D13>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0),0)","v":0}]
[null,null,"OFM Proxy Cost per Sq Ft",{"$f":"IF($F$49>0,IF(D13>0,F49/D13,0),0)","v":0}]
[null,null,"Estimated Total Project Costs per Sq Ft",{"$f":"IF(AND($D$13>0,$F$72>0),F72/D13,0)","v":0}]
[null,null,"Escalated OFM Proxy Cost per Sq Ft",{"$f":"D17*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 2'!$D$22)-YEAR(TODAY()))","v":0}]
[null,null,"Escalated Total Project Costs per Sq Ft",{"$f":"D18*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 2'!$D$22)-YEAR(TODAY()))","v":0}]
[]
["*",null,"Move In Date"]
[]
[null,null,"Interim Lease Information","Start Date"]
[null,null,"Lease Start Date"]
[null,null,"Length of Lease (in months)",null,{"$f":"IF(AND(D25>0,D26>0),IF(EDATE(D25,D26)<D22,\"Interim lease expires prior to move-in date.\",\"\"),\"\")","v":""}]
[null,null,"Square Feet (holdover/temp lease)"]
[null,null,"Lease Rate- Full Serviced ($/SF/Year)"]
[null,null,"One Time Costs (if double move)"]
[]
[]
[null,null,"Construction Cost Estimates (See Capital Budget System For Detail)"]
[null,null,null,"Known Costs","Estimated Costs","Cost to Use"]
[null,null,"Acquisition Costs Total",null,{"$f":"IF(D16>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0)*'Capital Construction Defaults'!B10,0)","v":0},{"$f":"IF($D$34>0,$D$34,$E$34)","v":0}]
[]
["A & E",null,"Consultant Services"]
[null,null,"A & E Fee Percentage (if services not specified)",null,{"$f":"CONCATENATE(ROUND('Capital Construction Defaults'!B23,4)*100,\"% Std\")","v":"20.75% Std"},{"$f":"IF(D37>0,D37,'Capital Construction Defaults'!B23)","v":0.20749999999999999}]
[null,null,"Pre-Schematic Design services"]
[null,null,"Construction Documents"]
[null,null,"Extra Services"]
[null,null,"Other Services"]
[null,null,"Design Services Contingency"]
[null,null,"Consultant Services Total",{"$f":"IF(SUM(D37:D42)>0,IF(SUM(D38:D42)>0,SUM(D38:D42),IF(D37>0,IF(D49>0,D37*D49,D37*E49),)),)","v":0},{"$f":"IF(D49>0,D49*'Capital Construction Defaults'!B23,D13*'Capital Construction Defaults'!B6*'Capital Construction Defaults'!B23)","v":0},{"$f":"IF($D43>0,$D43,$E43)","v":0}]
[]
[null,null,"Construction Contracts"]
["OFM Proxy",null,"Site Work"]
[null,null,"Related Project Costs"]
[null,null,"Facility Construction"]
[null,null,"OFM Proxy SubTotal",{"$f":"SUM(D46:D48)","v":0},{"$f":"$D$13*'Capital Construction Defaults'!$B$6","v":0},{"$f":"IF($D49>0,$D49,$E49)","v":0}]
[]
[null,null,"Construction Contingency (5% default)",null,{"$f":"IF(D51>0,D51,0.05*$F$49)","v":0},{"$f":"IF($D51>0,$D51,$E51)","v":0}]
[null,null,"Non Taxable Items",null,null,{"$f":"IF($D52>0,$D52,$E52)","v":0}]
[null,null,"Sales Tax",null,{"$f":"IF('Lease Option 1'!$D$10>0,VLOOKUP('Lease Option 1'!$D$10,'Market Rental Rate Table'!$B$6:$I$429,8,0)*$F$49,\"\")","v":""},{"$f":"IF($D53>0,$D53,$E53)","v":""}]
[null,null,"Construction Additional Items Total",{"$f":"SUM(D51:D53)","v":0},{"$f":"IF(D54>0,D54,SUM(E51:E53))","v":0},{"$f":"IF($D54>0,$D54,$E54)","v":0}]
[]
[null,null,"Equipment"]
[null,null,"Equipment"]
[null,null,"Non Taxable Items"]
[null,null,"Sales Tax"]
[null,null,"Equipment Total",{"$f":"SUM(D57:D59)","v":0},null,{"$f":"IF($D60>0,$D60,$E60)","v":0}]
[]
[null,null,"Art Work Total",null,{"$f":"$F$49*0.005","v":0},{"$f":"IF($D62>0,$D62,$E62)","v":0}]
[]
[null,null,"Other Costs"]
[]
[]
[]
[null,null,"Other Costs Total",{"$f":"SUM(D65:D67)","v":0},null,{"$f":"IF($D68>0,$D68,$E68)","v":0}]
[]
[null,null,"Project Management Total",null,null,{"$f":"IF($D70>0,$D70,$E70)","v":0}]
[]
[null,null,"Grand Total Project Cost",null,{"$f":"SUM(E70,E68,E62,E60,E54,E49,E43,E34)","v":0},{"$f":"SUM(F70,F68,F62,F60,F54,F49,F43,F34)","v":0}]
[]
[]
[null,null,"Construction One Time Project Costs"]
[null,null,"One Time Costs","Estimate","Calculated"]
[null,null,"Moving Vendor and Supplies",null,{"$f":"IF(D13>0,(205*'Existing Lease'!$J$25)*(1+'Financial Assumptions'!$D$40)^(YEAR('Ownership Option 1'!$D$22)-YEAR(TODAY())),\"\")","v":""},"$300 / Person in FY24"]
[null,null,"Other (not covered in construction)"]
[null,null,"Total",{"$f":"SUM(D77:D78)","v":0},{"$f":"IF($D$79>0,$D$79,SUM(E77:E78))","v":0}]
[]
[]
[null,null,"Ongoing Building Costs"]
["Added Services",null,"New Building Operating Costs",{"$f":"CONCATENATE(\"Known Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Known Cost /GSF/ Year"},{"$f":"CONCATENATE(\"Estimated Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Estimated Cost /GSF/ Year"},"Total\nCost / Year","Cost / Month"]
[null,true,"Energy (Electricity. Natural Gas)",0,{"$f":"IF($D$22>0,IF($B84=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,3)),\"$0.00\"),0)","v":0},{"$f":"IF(D84>0,D84*$D$13,E84*$D$13)","v":0},{"$f":"F84/12","v":0}]
[null,true,"Janitorial Services",0,{"$f":"IF($D$22>0,IF($B85=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,2)),\"$0.00\"),0)","v":0},0,{"$f":"F85/12","v":0}]
[null,true,"Utilities (Water, Sewer, & Garbage)",0,{"$f":"IF($D$22>0,IF($B86=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,12))+(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,8)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Grounds",0,{"$f":"IF($D$22>0,IF($B87=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,4)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Pest Control",0,{"$f":"IF($D$22>0,IF($B88=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,7)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Security",0,{"$f":"IF($D$22>0,IF($B89=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,10)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Maintenance and Repair",0,{"$f":"IF($D$22>0,IF($B90=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,5)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Management",0,{"$f":"IF($D$22>0,IF($B91=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,6)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Road Clearance",0,{"$f":"IF($D$22>0,IF($B92=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,9)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Telecom",0,{"$f":"IF($D$22>0,IF($B93=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,11)),\"$0.00\"),0)","v":0},0,0]
[null,null,"Additional Parking",0,0,0,0]
[null,null,"Other",0,0,0,0]
[null,null,"Total Operating Costs",{"$f":"SUM(D84:D95)","v":0},{"$f":"SUM(E84:E95)","v":0},{"$f":"SUM(F84:F95)","v":0},{"$f":"IF(E95>0,(E95*$D$25)/12,F96/12)","v":0}]

{"sheet":"Ownership Option 3","index":5,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":false,"merged":[[74,2,74,4],[81,2,81,6],[45,0,47,0],[45,4,47,4],[56,4,58,4],[56,5,58,5],[64,4,66,4],[64,5,66,5],[5,3,5,6],[7,3,7,4],[9,5,9,6],[31,2,31,5],[35,0,42,0],[37,4,41,4]]}
[]
[null,null,"Ownership Option 3 Information Sheet"]
["*",null,"Requires a user input","Green Cell","= Value can be entered by user.",null,"Yellow Cell","= Calculated value."]
[]
[]
["*",null,"Project Description"]
[]
["*",null,"Construction or Purchase/Remodel"]
[]
["*",null,"Project Location",null,"Market Area =",{"$f":"IFERROR(VLOOKUP($D$10,'Market Rental Rate Table'!$B$6:$D$429,3,0),\"\")","v":""}]
[]
[null,null,"Statistics"]
["*",null,"Gross Sq Ft"]
["*",null,"Usable Sq Ft"]
[null,null,"Space Efficiency",{"$f":"IF(AND(D13>0,D14>0),D14/D13,\"\")","v":""}]
[null,null,"Estimated Acres Needed",{"$f":"IF(D13>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0),0)","v":0}]
[null,null,"OFM Proxy Cost per Sq Ft",{"$f":"IF($F$49>0,IF(D13>0,F49/D13,0),0)","v":0}]
[null,null,"Estimated Total Project Costs per Sq Ft",{"$f":"IF(AND($D$13>0,$F$72>0),F72/D13,0)","v":0}]
[null,null,"Escalated OFM Proxy Cost per Sq Ft",{"$f":"D17*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 3'!$D$22)-YEAR(TODAY()))","v":0}]
[null,null,"Escalated Total Project Costs per Sq Ft",{"$f":"D18*(1+'Financial Assumptions'!$B$40)^(YEAR('Ownership Option 3'!$D$22)-YEAR(TODAY()))","v":0}]
[]
["*",null,"Move In Date"]
[]
[null,null,"Interim Lease Information","Start Date"]
[null,null,"Lease Start Date"]
[null,null,"Length of Lease (in months)",null,{"$f":"IF(AND(D25>0,D26>0),IF(EDATE(D25,D26)<D22,\"Interim lease expires prior to move-in date.\",\"\"),\"\")","v":""}]
[null,null,"Square Feet (holdover/temp lease)"]
[null,null,"Lease Rate- Full Serviced ($/SF/Year)"]
[null,null,"One Time Costs (if double move)"]
[]
[]
[null,null,"Construction Cost Estimates (See Capital Budget System For Detail)"]
[null,null,null,"Known Costs","Estimated Costs","Cost to Use"]
[null,null,"Acquisition Costs Total",null,{"$f":"IF(D16>0,ROUNDUP((('Capital Construction Defaults'!$B$15+(($D$13/'Capital Construction Defaults'!$B$17)*'Capital Construction Defaults'!$B$18))/'Capital Construction Defaults'!B20),0)*'Capital Construction Defaults'!B10,0)","v":0},{"$f":"IF($D$34>0,$D$34,$E$34)","v":0}]
[]
["A & E",null,"Consultant Services"]
[null,null,"A & E Fee Percentage (if services not specified)",null,{"$f":"CONCATENATE(ROUND('Capital Construction Defaults'!B24,4)*100,\"% Std\")","v":"20.75% Std"},{"$f":"IF(D37>0,D37,'Capital Construction Defaults'!B24)","v":0.20749999999999999}]
[null,null,"Pre-Schematic Design services"]
[null,null,"Construction Documents"]
[null,null,"Extra Services"]
[null,null,"Other Services"]
[null,null,"Design Services Contingency"]
[null,null,"Consultant Services Total",{"$f":"IF(SUM(D37:D42)>0,IF(SUM(D38:D42)>0,SUM(D38:D42),IF(D37>0,IF(D49>0,D37*D49,D37*E49),)),)","v":0},{"$f":"IF(D49>0,D49*'Capital Construction Defaults'!B24,D13*'Capital Construction Defaults'!B6*'Capital Construction Defaults'!B23)","v":0},{"$f":"IF($D43>0,$D43,$E43)","v":0}]
[]
[null,null,"Construction Contracts"]
["OFM Proxy",null,"Site Work"]
[null,null,"Related Project Costs"]
[null,null,"Facility Construction"]
[null,null,"OFM Proxy SubTotal",{"$f":"SUM(D46:D48)","v":0},{"$f":"$D$13*'Capital Construction Defaults'!$B$6","v":0},{"$f":"IF($D49>0,$D49,$E49)","v":0}]
[]
[null,null,"Construction Contingency (5% default)",null,{"$f":"IF(D51>0,D51,0.05*$F$49)","v":0},{"$f":"IF($D51>0,$D51,$E51)","v":0}]
[null,null,"Non Taxable Items",null,null,{"$f":"IF($D52>0,$D52,$E52)","v":0}]
[null,null,"Sales Tax",null,{"$f":"IF('Lease Option 1'!$D$10>0,VLOOKUP('Lease Option 1'!$D$10,'Market Rental Rate Table'!$B$6:$I$429,8,0)*$F$49,\"\")","v":""},{"$f":"IF($D53>0,$D53,$E53)","v":""}]
[null,null,"Construction Additional Items Total",{"$f":"SUM(D51:D53)","v":0},{"$f":"IF(D54>0,D54,SUM(E51:E53))","v":0},{"$f":"IF($D54>0,$D54,$E54)","v":0}]
[]
[null,null,"Equipment"]
[null,null,"Equipment"]
[null,null,"Non Taxable Items"]
[null,null,"Sales Tax"]
[null,null,"Equipment Total",{"$f":"SUM(D57:D59)","v":0},null,{"$f":"IF($D60>0,$D60,$E60)","v":0}]
[]
[null,null,"Art Work Total",null,{"$f":"$F$49*0.005","v":0},{"$f":"IF($D62>0,$D62,$E62)","v":0}]
[]
[null,null,"Other Costs"]
[]
[]
[]
[null,null,"Other Costs Total",{"$f":"SUM(D65:D67)","v":0},null,{"$f":"IF($D68>0,$D68,$E68)","v":0}]
[]
[null,null,"Project Management Total",null,null,{"$f":"IF($D70>0,$D70,$E70)","v":0}]
[]
[null,null,"Grand Total Project Cost",null,{"$f":"SUM(E70,E68,E62,E60,E54,E49,E43,E34)","v":0},{"$f":"SUM(F70,F68,F62,F60,F54,F49,F43,F34)","v":0}]
[]
[]
[null,null,"Construction One Time Project Costs"]
[null,null,"One Time Costs","Estimate","Calculated"]
[null,null,"Moving Vendor and Supplies",null,{"$f":"IF(D13>0,(205*'Existing Lease'!$J$25)*(1+'Financial Assumptions'!$D$40)^(YEAR('Ownership Option 1'!$D$22)-YEAR(TODAY())),\"\")","v":""},"$300 / Person in FY24"]
[null,null,"Other (not covered in construction)"]
[null,null,"Total",{"$f":"SUM(D77:D78)","v":0},{"$f":"IF($D$79>0,$D$79,SUM(E77:E78))","v":0}]
[]
[]
[null,null,"Ongoing Building Costs"]
["Added Services",null,"New Building Operating Costs",{"$f":"CONCATENATE(\"Known Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Known Cost /GSF/ Year"},{"$f":"CONCATENATE(\"Estimated Cost /GSF/ \",IF($D$22>0,YEAR(D22),\"Year\"),\"\")","v":"Estimated Cost /GSF/ Year"},"Total\nCost / Year","Cost / Month"]
[null,true,"Energy (Electricity. Natural Gas)",0,{"$f":"IF($D$22>0,IF($B84=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,3)),\"$0.00\"),0)","v":0},{"$f":"IF(D84>0,D84*$D$13,E84*$D$13)","v":0},{"$f":"F84/12","v":0}]
[null,true,"Janitorial Services",0,{"$f":"IF($D$22>0,IF($B85=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,2)),\"$0.00\"),0)","v":0},0,{"$f":"F85/12","v":0}]
[null,true,"Utilities (Water, Sewer, & Garbage)",0,{"$f":"IF($D$22>0,IF($B86=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,12))+(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,8)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Grounds",0,{"$f":"IF($D$22>0,IF($B87=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,4)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Pest Control",0,{"$f":"IF($D$22>0,IF($B88=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,7)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Security",0,{"$f":"IF($D$22>0,IF($B89=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,10)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Maintenance and Repair",0,{"$f":"IF($D$22>0,IF($B90=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,5)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Management",0,{"$f":"IF($D$22>0,IF($B91=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,6)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Road Clearance",0,{"$f":"IF($D$22>0,IF($B92=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,9)),\"$0.00\"),0)","v":0},0,0]
[null,true,"Telecom",0,{"$f":"IF($D$22>0,IF($B93=TRUE,(VLOOKUP(YEAR($D$22),'Project Annual Operating Costs'!$B$10:$M$111,11)),\"$0.00\"),0)","v":0},0,0]
[null,null,"Additional Parking",0,0,0,0]
[null,null,"Other",0,0,0,0]
[null,null,"Total Operating Costs",{"$f":"SUM(D84:D95)","v":0},{"$f":"SUM(E84:E95)","v":0},{"$f":"SUM(F84:F95)","v":0},{"$f":"IF(E95>0,(E95*$D$25)/12,F96/12)","v":0}]

{"sheet":"Summary","index":6,"n_rows":188,"n_cols":18,"rows_kept":188,"cut":false,"hidden":false,"merged":[[63,0,66,0],[53,0,56,0],[43,0,46,0],[184,1,184,7],[47,1,48,5],[179,1,179,7],[183,1,183,7],[185,1,185,7],[182,1,182,7],[187,1,187,7],[166,8,166,10],[166,1,167,1],[166,2,166,4],[166,5,166,7],[180,1,180,7],[175,1,175,7],[176,1,176,7],[177,1,177,7],[178,1,178,7],[166,11,166,13],[3,2,3,9],[4,2,4,9],[6,2,6,9],[8,2,8,9],[10,2,10,9],[12,2,12,9],[14,2,14,9],[57,1,58,5],[67,1,68,5],[16,2,16,9]]}
[]
[null,"Life Cycle Cost Analysis - Project Summary"]
[]
[null,"Agency",{"$f":"IF('Existing Lease'!$D$6>0,'Existing Lease'!$D$6,\"\")","v":""}]
[null,"Project Title",{"$f":"IF('Existing Lease'!$D$7>0,'Existing Lease'!$D$7,\"\")","v":""}]
[]
[null,"Existing Description",{"$f":"IF('Existing Lease'!$D$15>0,'Existing Lease'!$D$15,\"\")","v":""}]
[]
[null,"Lease Option 1 Description",{"$f":"IF('Lease Option 1'!$D$6>0,'Lease Option 1'!$D$6,\"\")","v":""}]
[]
[null,"Lease Option 2 Description",{"$f":"IF('Lease Option 2'!$D$6>0,'Lease Option 2'!D6,\"\")","v":""}]
[]
[null,"Ownership Option 1 Description",{"$f":"IF('Ownership Option 1'!$D$6>0,'Ownership Option 1'!$D$6,\"\")","v":""}]
[]
[null,"Ownership Option 2 Description",{"$f":"IF('Ownership Option 2'!$D$6>0,'Ownership Option 2'!$D$6,\"\")","v":""}]
[]
[null,"Ownership Option 3 Description",{"$f":"IF('Ownership Option 3'!$D$6>0,'Ownership Option 3'!$D$6,\"\")","v":""}]
[]
[null,"Lease Options Information","Existing Lease","Lease Option 1","Lease Option 2"]
[null,"Total Rentable Square Feet",{"$f":"'Existing Lease'!$J$18","v":0},{"$f":"'Lease Option 1'!$D$12","v":0},{"$f":"'Lease Option 2'!D12","v":0}]
[null,"Annual Lease Cost (Initial Term of Lease)",{"$f":"'Existing Lease'!$J$24*12","v":0},{"$f":"IFERROR(IF('Lease Option 1'!$D$12>0,IF('Lease Option 1'!E18=0,'Lease Option 1'!$J$18*12,'Lease Option 1'!E18*'Lease Option 1'!D12),0),0)","v":0},{"$f":"IFERROR(IF('Lease Option 2'!$D$12>0,IF('Lease Option 2'!E18=0,'Lease Option 2'!$J$18*12,'Lease Option 2'!E18*'Lease Option 2'!D12),0),0)","v":0}]
[null,"Full Service Cost/SF (Initial Term of Lease)",{"$f":"IF(AND(C20>0,C21>0),(C21/C20),0)","v":0},{"$f":"IFERROR(IF(AND(D20>0,D21>0),(D21/D20),0),0)","v":0},{"$f":"IFERROR(IF(AND(E20>0,E21>0),(E21/E20),0),0)","v":0}]
[null,"Occupancy Date","n/a",{"$f":"IF('Lease Option 1'!D13>0,'Lease Option 1'!D13,\"\")","v":""},{"$f":"IF('Lease Option 2'!D13>0,'Lease Option 2'!D13,\"\")","v":""}]
[null,"Project Initial Costs","n/a",{"$f":"IFERROR(SUM('Cash Flows'!O24:O1223),\"\")","v":0},{"$f":"IFERROR(SUM('Cash Flows'!V24:V1223),\"\")","v":0}]
[null,"Persons Relocating",{"$f":"'Existing Lease'!$J$25","v":0},{"$f":"IF('Lease Option 1'!D12>0,'Existing Lease'!$J$25,0)","v":0},{"$f":"IF('Lease Option 2'!D12>0,'Existing Lease'!$J$25,0)","v":0}]
[null,"RSF/Person Calculated",{"$f":"'Existing Lease'!$J$26","v":""},{"$f":"'Lease Option 1'!$D$14","v":""},{"$f":"'Lease Option 2'!D14","v":""}]
[]
[null,"Ownership Information","Ownership 1","Ownership 2","Ownership 3"]
[null,"Total Gross Square Feet",{"$f":"'Ownership Option 1'!$D$13","v":0},{"$f":"'Ownership Option 2'!D13","v":0},{"$f":"'Ownership Option 3'!D13","v":0}]
[null,"Total Rentable Square Feet",{"$f":"'Ownership Option 1'!$D$14","v":0},{"$f":"'Ownership Option 2'!D14","v":0},{"$f":"'Ownership Option 3'!D14","v":0}]
[null,"Occupancy Date",{"$f":"IF('Ownership Option 1'!D22>0,'Ownership Option 1'!D22,\"\")","v":""},{"$f":"IF('Ownership Option 2'!D22>0,'Ownership Option 2'!D22,\"\")","v":""},{"$f":"IF('Ownership Option 3'!D22>0,'Ownership Option 3'!D22,\"\")","v":""}]
[null,"Initial Project Costs",{"$f":"'Ownership Option 1'!D79","v":0},{"$f":"'Ownership Option 2'!D79","v":0},{"$f":"'Ownership Option 3'!D79","v":0}]
[null,"Est Construction TPC ($/GSF)",{"$f":"'Ownership Option 1'!D20","v":0},{"$f":"'Ownership Option 2'!D20","v":0},{"$f":"'Ownership Option 3'!D20","v":0}]
[null,"RSF/Person Calculated",{"$f":"IF(AND($C$30>0,$C$25>0),$C$30/$C$25,0)","v":0},{"$f":"IF(AND($D$30>0,$D$25>0),$D$30/$D$25,0)","v":0},{"$f":"IF(AND($D$30>0,$D$25>0),$D$30/$D$25,0)","v":0}]
[]
[null,"Financial Analysis of Options"]
[]
[null,null,"Yes"]
[null,null,"No"]
[null,"Display Option?","Yes","Yes","Yes","Yes","No","No","No","Yes","No","No","No","Yes","No","No","No"]
[null,"Year of best economics for analysis period",{"$f":"IF($C47=1,YEAR('Existing Lease'!$D$9),\"\")","v":""},{"$f":"IF($D47=1,'Cash Flows'!$V$1229,\"\")","v":""},{"$f":"IF($E47=1,'Cash Flows'!X1229,\"\")","v":""},{"$f":"IF($F47=1,'Cash Flows'!$AD$1229,\"\")","v":""},{"$f":"IF($G47=1,'Cash Flows'!$AF$1229,\"\")","v":""},{"$f":"IF($H47=1,'Cash Flows'!$AH$1229,\"\")","v":""},{"$f":"IF($I47=1,'Cash Flows'!$AJ$1229,\"\")","v":""},{"$f":"IF($J47=1,'Cash Flows'!$AL$1229,\"\")","v":""},{"$f":"IF($K47=1,'Cash Flows'!$AN$1229,\"\")","v":""},{"$f":"IF($L47=1,'Cash Flows'!$AP$1229,\"\")","v":""},{"$f":"IF($M47=1,'Cash Flows'!$AR$1229,\"\")","v":""},{"$f":"IF($N47=1,'Cash Flows'!$AT$1229,\"\")","v":""},{"$f":"IF($O47=1,'Cash Flows'!$AV$1229,\"\")","v":""},{"$f":"IF($P47=1,'Cash Flows'!$AX$1229,\"\")","v":""},{"$f":"IF($Q47=1,'Cash Flows'!$AZ$1229,\"\")","v":""},{"$f":"SUM(C41:Q41)","v":0}]
[null,"Financial Comparisons","Existing Lease","Lease 1","Lease 2","Ownership 1","Ownership 1","Ownership 1","Ownership 2","Ownership 2","Ownership 2","Ownership 2","Ownership 2","Ownership 3","Ownership 3","Ownership 3","Ownership 3"]
["Years","Financing Means","Current","Current","Current","GO Bond","COP","COP Deferred *","63-20","GO Bond","COP","COP Deferred","63-20","GO Bond","COP","COP Deferred","63-20"]
[{"$f":"'Existing Lease'!D12","v":0},{"$f":"CONCATENATE('Cash Flows'!D10,\" Year Cumulative Cash\")","v":"0 Year Cumulative Cash"},{"$f":"IF(C$40=\"yes\",'Cash Flows'!D12,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E12,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F12,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G12,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H12,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I12,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J12,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K12,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L12,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M12,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N12,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O12,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P12,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q12,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R12,\"\")","v":""}]
[null,{"$f":"CONCATENATE('Cash Flows'!D10,\" Year Net Present Value\")","v":"0 Year Net Present Value"},{"$f":"IF(C$40=\"yes\",'Cash Flows'!D13,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E13,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F13,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G13,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H13,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I13,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J13,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K13,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L13,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M13,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N13,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O13,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P13,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q13,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R13,\"\")","v":""}]
[null,null,{"$f":"IFERROR(IF(C45>0,RANK(C45,$C45:$Q45,1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D45>0,RANK(D45,$C$45:$Q$45,1),\"\"),\"\")","v":""},"","","","","","","","","","","","",""]
[null,"Lowest Cost Option (Analysis Period)",{"$f":"IFERROR(IF(C46>0,RANK(C46,$C46:$Q46,1),\"\"),\"\")","v":""},{"$f":"IFERROR(IF(D46>0,RANK(D46,$C$46:$Q$46,1),\"\"),\"\")","v":""},"","","","","","","","","","","","",""]
[null,{"$f":"IFERROR(CONCATENATE(\"The best NPV result for the \",A44,\" year analysis period is the \",HLOOKUP(R41,C41:Q43,2,0),\" option using \",HLOOKUP(R41,C41:Q43,3),\" financing. This option becomes the best financial alternative in \",R41,\".\"),\"\")","v":""}]
[]
[]
[null,"Year of best economics for analysis period",{"$f":"IF($C57=1,YEAR('Existing Lease'!$D$9),\"\")","v":""},{"$f":"IF($D57=1,'Cash Flows'!$V$1229,\"\")","v":""},{"$f":"IF($E57=1,'Cash Flows'!X$1229,\"\")","v":""},{"$f":"IF($F57=1,'Cash Flows'!$AD$1229,\"\")","v":""},{"$f":"IF($G57=1,'Cash Flows'!$AF$1229,\"\")","v":""},{"$f":"IF($H57=1,'Cash Flows'!$AH$1229,\"\")","v":""},{"$f":"IF($I57=1,'Cash Flows'!$AJ$1229,\"\")","v":""},{"$f":"IF($J57=1,'Cash Flows'!$AL$1229,\"\")","v":""},{"$f":"IF($K57=1,'Cash Flows'!$AN$1229,\"\")","v":""},{"$f":"IF($L57=1,'Cash Flows'!$AP$1229,\"\")","v":""},{"$f":"IF($M57=1,'Cash Flows'!$AR$1229,\"\")","v":""},{"$f":"IF($N57=1,'Cash Flows'!$AT$1229,\"\")","v":""},{"$f":"IF($O57=1,'Cash Flows'!$AV$1229,\"\")","v":""},{"$f":"IF($P57=1,'Cash Flows'!$AX$1229,\"\")","v":""},{"$f":"IF($Q57=1,'Cash Flows'!$AZ$1229,\"\")","v":""},{"$f":"SUM(C51:Q51)","v":0}]
[null,"Financial Comparisons","Existing Lease","Lease 1","Lease 2","Ownership 1","Ownership 1","Ownership 1","Ownership 1","Ownership 2","Ownership 2","Ownership 2","Ownership 2","Ownership 3","Ownership 3","Ownership 3","Ownership 3"]
["Years","Financing Means","Current","Current","Current","GO Bond","COP","COP Deferred *","63-20","GO Bond","COP","COP Deferred","63-20","GO Bond","COP","COP Deferred","63-20"]
[30,"30 Year Cumulative Cash",{"$f":"IF(C$40=\"yes\",'Cash Flows'!D15,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E15,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F15,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G15,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H15,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I15,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J15,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K15,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L15,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M15,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N15,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O15,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P15,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q15,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R15,\"\")","v":""}]
[null,"30 Year Net Present Value",{"$f":"IF(C$40=\"yes\",'Cash Flows'!D16,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E16,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F16,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G16,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H16,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I16,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J16,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K16,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L16,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M16,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N16,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O16,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P16,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q16,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R16,\"\")","v":""}]
[null,null,{"$f":"IFERROR(IF(C55>0,RANK(C55,$C55:$Q55,1),\"\"),\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(IF(N55>0,RANK(N55,$C55:$Q55,1),\"\"),\"\")","v":""},"","",""]
[null,"Lowest Cost Option (30 Years)","","","","","","","","","","","","","","",""]
[null,{"$f":"IFERROR(CONCATENATE(\"The best NPV result for the \",A54,\" year analysis period is the \",HLOOKUP(R51,C51:Q53,2,0),\" option using \",HLOOKUP(R51,C51:Q53,3),\" financing. This option becomes the best financial alternative in \",R51,\".\"),\"\")","v":""}]
[]
[]
[null,"Year of best economics for analysis period",{"$f":"IF($C67=1,YEAR('Existing Lease'!$D$9),\"\")","v":""},{"$f":"IF($D67=1,'Cash Flows'!$V$1229,\"\")","v":""},{"$f":"IF($E67=1,'Cash Flows'!X$1229,\"\")","v":""},{"$f":"IF($F67=1,'Cash Flows'!$AD$1229,\"\")","v":""},{"$f":"IF($G67=1,'Cash Flows'!$AF$1229,\"\")","v":""},{"$f":"IF($H67=1,'Cash Flows'!$AH$1229,\"\")","v":""},{"$f":"IF($I67=1,'Cash Flows'!$AJ$1229,\"\")","v":""},{"$f":"IF($J67=1,'Cash Flows'!$AL$1229,\"\")","v":""},{"$f":"IF($K67=1,'Cash Flows'!$AN$1229,\"\")","v":""},{"$f":"IF($L67=1,'Cash Flows'!$AP$1229,\"\")","v":""},{"$f":"IF($M67=1,'Cash Flows'!$AR$1229,\"\")","v":""},{"$f":"IF($N67=1,'Cash Flows'!$AT$1229,\"\")","v":""},{"$f":"IF($O67=1,'Cash Flows'!$AV$1229,\"\")","v":""},{"$f":"IF($P67=1,'Cash Flows'!$AX$1229,\"\")","v":""},{"$f":"IF($Q67=1,'Cash Flows'!$AZ$1229,\"\")","v":""},{"$f":"SUM(C61:Q61)","v":0}]
[null,"Financial Comparisons","Existing Lease","Lease 1","Lease 2","Ownership 1","Ownership 1","Ownership 1","Ownership 1","Ownership 2","Ownership 2","Ownership 2","Ownership 2","Ownership 3","Ownership 3","Ownership 3","Ownership 3"]
["Years","Financing Means","Current","Current","Current","GO Bond","COP","COP Deferred *","63-20","GO Bond","COP","COP Deferred","63-20","GO Bond","COP","COP Deferred","63-20"]
[50,"50 Year Cumulative Cash",{"$f":"IF(C$40=\"yes\",'Cash Flows'!D18,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E18,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F18,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G18,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H18,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I18,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J18,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K18,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L18,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M18,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N18,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O18,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P18,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q18,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R18,\"\")","v":""}]
[null,"50 Year Net Present Value",{"$f":"IF(C$40=\"yes\",'Cash Flows'!D19,\"\")","v":0},{"$f":"IF(D$40=\"yes\",'Cash Flows'!E19,\"\")","v":0},{"$f":"IF(E$40=\"yes\",'Cash Flows'!F19,\"\")","v":0},{"$f":"IF(F$40=\"yes\",'Cash Flows'!G19,\"\")","v":0},{"$f":"IF(G$40=\"yes\",'Cash Flows'!H19,\"\")","v":""},{"$f":"IF(H$40=\"yes\",'Cash Flows'!I19,\"\")","v":""},{"$f":"IF(I$40=\"yes\",'Cash Flows'!J19,\"\")","v":""},{"$f":"IF(J$40=\"yes\",'Cash Flows'!K19,\"\")","v":0},{"$f":"IF(K$40=\"yes\",'Cash Flows'!L19,\"\")","v":""},{"$f":"IF(L$40=\"yes\",'Cash Flows'!M19,\"\")","v":""},{"$f":"IF(M$40=\"yes\",'Cash Flows'!N19,\"\")","v":""},{"$f":"IF(N$40=\"yes\",'Cash Flows'!O19,\"\")","v":0},{"$f":"IF(O$40=\"yes\",'Cash Flows'!P19,\"\")","v":""},{"$f":"IF(P$40=\"yes\",'Cash Flows'!Q19,\"\")","v":""},{"$f":"IF(Q$40=\"yes\",'Cash Flows'!R19,\"\")","v":""}]
[null,null,{"$f":"IFERROR(IF(C65>0,RANK(C65,$C65:$Q65,1),\"\"),\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(IF(N65>0,RANK(N65,$C65:$Q65,1),\"\"),\"\")","v":""},"","",""]
[null,"Lowest Cost Option (50 Years)","","","","","","","","","","","","","","",""]
[null,{"$f":"IFERROR(CONCATENATE(\"The best NPV result for the \",A64,\" year analysis period is the \",HLOOKUP(R61,C61:Q63,2,0),\" option using \",HLOOKUP(R61,C61:Q63,3),\" financing. This option becomes the best financial alternative in \",R61,\".\"),\"\")","v":""}]
[]
[]
[null,"* - Defers payment on principle for 2 years while the building is being constructed. See instructions on Capitalized Interest."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Assumptions"]
[]
[null,"Date of Life Cycle Cost Analysis:",{"$f":"IF('Existing Lease'!D9>0,'Existing Lease'!D9,\"\")","v":""}]
[null,"Analysis Period Start Date",{"$f":"IF('Cash Flows'!$D$9>0,'Cash Flows'!$D$9,\"\")","v":""}]
[null,"User Input Years of Analysis",{"$f":"'Existing Lease'!$D$12","v":0}]
[]
[null,"All assumptions subject to change to reflect updated costs and conditions."]
[]
[null,null,"Lease Options",null,null,"Ownership Option 1",null,null,"Ownership Option 2",null,null,"Ownership Option 3"]
[null,null,"Existing Lease","Lease Option 1","Lease Option 2","GO Bond","COP","63-20","GO Bond","COP","63-20","GO Bond","COP","63-20"]
[null,"Inflation / Interest Rate",{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"'Cash Flows'!$G$5","v":3.7086309166666664E-2},{"$f":"'Cash Flows'!H5","v":3.8086309166666665E-2},{"$f":"'Cash Flows'!J5","v":3.9586309166666667E-2},{"$f":"'Cash Flows'!K5","v":3.7086309166666664E-2},{"$f":"'Cash Flows'!L5","v":3.8086309166666665E-2},{"$f":"'Cash Flows'!N5","v":3.9586309166666667E-2},{"$f":"'Cash Flows'!O5","v":3.7086309166666664E-2},{"$f":"'Cash Flows'!P5","v":3.8086309166666665E-2},{"$f":"'Cash Flows'!R5","v":3.9586309166666667E-2}]
[null,"Discount Rate",{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3}]
[null,"Length of Financing","N/A","N/A","N/A",{"$f":"'Cash Flows'!G8","v":25},{"$f":"'Cash Flows'!H8","v":25},{"$f":"'Cash Flows'!J8","v":25},{"$f":"'Cash Flows'!K8","v":25},{"$f":"'Cash Flows'!L8","v":25},{"$f":"'Cash Flows'!N8","v":25},{"$f":"'Cash Flows'!N8","v":25},{"$f":"'Cash Flows'!O8","v":25},{"$f":"'Cash Flows'!Q8","v":25}]
[]
[null,"See Financial Assumptions tab for more detailed information"]
[null,"COP Deferred and 63-20 Financing defer the payment on principle until construction completion."]
[]
[null,"New Lease Assumptions"]
[null,"Real Estate Transaction fees are 2.5% of the lease for the first 5 years and 1.25% for each year thereafter in the initial term of the lease."]
[null,{"$f":"IFERROR(IF(NOT(OR(('Lease Option 1'!D46/'Lease Option 1'!D12)=0,('Lease Option 1'!D46/'Lease Option 1'!D12)=15)),(CONCATENATE(\"Tenant Improvements are estimated at $\",ROUND(('Lease Option 1'!D46/'Lease Option 1'!D12),2),\" per rentable square foot.\")),\"Tenant Improvements are typically estimated at $19 per rentable square foot.\"),\"Tenant Improvements are typically estimated at $19 per rentable square foot.\")","v":"Tenant Improvements are typically estimated at $19 per rentable square foot."}]
[null,{"$f":"IFERROR(IF(NOT(OR(('Lease Option 1'!D47/'Existing Lease'!J25)=0,('Lease Option 1'!D47/'Existing Lease'!J25)=500)),(CONCATENATE(\"IT infrastructure is estimated at $\",ROUND(('Lease Option 1'!D47/'Existing Lease'!J25),2),\" per person.\")),\"IT infrastructure is typically estimated at $1500 per person.\"),\"IT infrastructure is typically estimated at $1500 per person.\")","v":"IT infrastructure is typically estimated at $1500 per person."}]
[null,{"$f":"IFERROR(IF(NOT(OR(('Lease Option 1'!D48/'Existing Lease'!J25)=0,('Lease Option 1'!D48/'Existing Lease'!J25)=500)),(CONCATENATE(\"Furniture costs are estimated at  $\",ROUND(('Lease Option 1'!D48/'Existing Lease'!J25),2),\" per person and do not include new workstations.\")),\"Furniture costs are typically estimated at $7000 per person and do not include new workstations.\"),\"Furniture costs are typically estimated at $7000 per person and do not include new workstations.\")","v":"Furniture costs are typically estimated at $7000 per person and do not include new workstations."}]
[null,{"$f":"IFERROR(IF(NOT(OR(('Lease Option 1'!D50/'Existing Lease'!J25)=0,('Lease Option 1'!D50/'Existing Lease'!J25)=300)),(CONCATENATE(\"Moving Vendor and Supplies are estimated at $\",ROUND(('Lease Option 1'!D50/'Existing Lease'!J25),2),\" per person.\")),\"Moving Vendor and Supplies are typically estimated at $300 per person.\"),\"Moving Vendor and Supplies are typically estimated at $300 per person.\")","v":"Moving Vendor and Supplies are typically estimated at $300 per person."}]
[]
[null,"Default Ownership Options Assumptions"]
[null,"Assumes a 2 month lease to move-in overlap period for outfitting building and relocation."]
[null,"Assumes surface parking."]
[null,{"$f":"CONCATENATE(\"The floor plate of the construction option office building is \",TEXT('Capital Construction Defaults'!B15,\"#,###\"),\" gross square feet.\")","v":"The floor plate of the construction option office building is 25,000 gross square feet."}]
[null,{"$f":"CONCATENATE(\"The estimated total project cost for construction is \",TEXT('Capital Construction Defaults'!B7,\"$0.00\"),\" per square foot.\")","v":"The estimated total project cost for construction is $519.54 per square foot."}]
[null,"See the Capital Construction Defaults tab for more construction assumptions."]

{"sheet":"Cash Flows","index":7,"n_rows":1337,"n_cols":161,"rows_kept":562,"cut":true,"hidden":false,"merged":[[21,104,21,113],[8,95,9,96],[14,95,16,101],[21,93,21,102],[19,96,19,99],[8,106,9,107],[14,106,16,112],[11,1,11,2],[21,71,21,80],[21,82,21,91],[21,36,21,45],[12,19,12,21],[21,25,21,34],[21,18,21,23],[21,47,21,56],[21,58,21,67],[14,49,16,55],[14,60,16,66],[19,50,19,53],[1,6,1,9],[1,10,1,13],[1,3,1,5],[2,19,2,21],[21,1,21,9],[18,1,18,2],[21,11,21,16],[15,1,15,2],[1,19,1,21],[12,1,12,2],[4,1,4,2],[5,1,5,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,19,11,21],[1,14,1,17],[2,119,2,123],[8,130,9,131],[8,141,9,142],[8,152,9,153],[2,73,2,77],[2,25,2,29],[8,84,9,85],[8,38,9,39],[8,60,9,61],[8,49,9,50],[14,141,16,147],[14,152,16,158],[19,142,19,145],[21,117,21,126],[21,128,21,137],[21,139,21,148],[21,150,21,159]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,"Cashflow Sheet"]
[null,null,null,"Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AC80:AC178,1)>0,VLOOKUP(0.5,AC80:AO178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AN80:AN178,1)>0,VLOOKUP(0.5,AN80:BX178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AY80:AY178,1)>0,VLOOKUP(0.5,AY80:CN178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(CH80:CH178,1)>0,VLOOKUP(0.5,CH80:CN178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(FT80:FT178,1)>0,VLOOKUP(0.5,FT80:GP178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(EB80:EB178,1)>0,VLOOKUP(0.5,EB80:EH178,13),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(HN80:HN178,1)>0,VLOOKUP(0.5,HN80:IJ178,13),\"\")","v":""}]
[null,null,null,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred",null,"Ownership Option 1 - Land Values",null,null,null,null,null,"Ownership Option 1 - Construction Time Frames",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership Option 2 - Construction Time Frames",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership Option 3 - Construction Time Frames"]
[null,null,"Move-In Date",{"$f":"'Existing Lease'!D19","v":"00:00:00"},{"$f":"IF('Lease Option 1'!D13>0,'Lease Option 1'!D13,\"X\")","v":"X"},{"$f":"IF('Lease Option 2'!D13>0,'Lease Option 2'!D13,\"X\")","v":"X"},{"$f":"IF('Ownership Option 1'!$D22>0,'Ownership Option 1'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 1'!$D22>0,'Ownership Option 1'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 1'!$D22>0,'Ownership Option 1'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 1'!$D22>0,'Ownership Option 1'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 2'!$D22>0,'Ownership Option 2'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 2'!$D22>0,'Ownership Option 2'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 2'!$D22>0,'Ownership Option 2'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 2'!$D22>0,'Ownership Option 2'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 3'!$D22>0,'Ownership Option 3'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 3'!$D22>0,'Ownership Option 3'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 3'!$D22>0,'Ownership Option 3'!$D22,\"X\")","v":"X"},{"$f":"IF('Ownership Option 3'!$D22>0,'Ownership Option 3'!$D22,\"X\")","v":"X"},null,"Residual Land Value","Current Value (NPV)","Inflated to End of Economic Life",null,null,null,null,"GO Bond","COP","COP - DI","63-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GO Bond","COP","COP CI","63-20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GO Bond","COP","COP CI","63-20"]
[null,"Inflation / Interest Rate:",null,{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"'Financial Assumptions'!$D$40","v":2.9291868196237192E-2},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$12,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$12,'Financial Assumptions'!$C$12))","v":3.7086309166666664E-2},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$14,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$14,'Financial Assumptions'!$C$14))","v":3.9586309166666667E-2},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$12,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$12,'Financial Assumptions'!$C$12))","v":3.7086309166666664E-2},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$14,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$14,'Financial Assumptions'!$C$14))","v":3.9586309166666667E-2},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$12,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$12,'Financial Assumptions'!$C$12))","v":3.7086309166666664E-2},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$13,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$13,'Financial Assumptions'!$C$13))","v":3.8086309166666665E-2},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$14,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$14,'Financial Assumptions'!$C$14))","v":3.9586309166666667E-2},null,"Original Value of Land",{"$f":"'Ownership Option 1'!$F$34","v":0},{"$f":"U5*(1+('Financial Assumptions'!$D$40))^'Cash Flows'!$D$10","v":0},null,null,null,"Months",{"$f":"'Capital Construction Defaults'!B33","v":18},{"$f":"'Capital Construction Defaults'!B34","v":18},{"$f":"'Capital Construction Defaults'!B35","v":24},{"$f":"'Capital Construction Defaults'!B36","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months",{"$f":"'Capital Construction Defaults'!B40","v":18},{"$f":"'Capital Construction Defaults'!B41","v":18},{"$f":"'Capital Construction Defaults'!B42","v":24},{"$f":"'Capital Construction Defaults'!B43","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Months",{"$f":"'Capital Construction Defaults'!B47","v":18},{"$f":"'Capital Construction Defaults'!B48","v":18},{"$f":"'Capital Construction Defaults'!B49","v":24},{"$f":"'Capital Construction Defaults'!B50","v":24}]
[null,"Discount Rate:",null,{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"'Financial Assumptions'!$D$41","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$41,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$41,'Financial Assumptions'!$C$41))","v":8.5441663751226575E-3},null,"30 Year Land Value",{"$f":"'Ownership Option 1'!$F$34","v":0},{"$f":"U6*(1+('Financial Assumptions'!$D$40))^30","v":0},null,null,null,"Days",{"$f":"AA5/12*365.25","v":547.875},{"$f":"AB5/12*365.25","v":547.875},{"$f":"AC5/12*365.25","v":730.5},{"$f":"AD5/12*365.25","v":730.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days",{"$f":"BW5/12*365.25","v":547.875},{"$f":"BX5/12*365.25","v":547.875},{"$f":"BY5/12*365.25","v":730.5},{"$f":"BZ5/12*365.25","v":730.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days",{"$f":"DQ5/12*365.25","v":547.875},{"$f":"DR5/12*365.25","v":547.875},{"$f":"DS5/12*365.25","v":730.5},{"$f":"DT5/12*365.25","v":730.5}]
[null,"Cost of Issuance:",null,"N/A","N/A","N/A",{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$8,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$8,'Financial Assumptions'!$C$8))","v":2.3111560183333335E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$C$10,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$10,'Financial Assumptions'!$C$10))","v":1.8813215408667032E-2},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$8,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$8,'Financial Assumptions'!$C$8))","v":2.3111560183333335E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$C$10,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$10,'Financial Assumptions'!$C$10))","v":1.8813215408667032E-2},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$8,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$8,'Financial Assumptions'!$C$8))","v":2.3111560183333335E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$9,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$9,'Financial Assumptions'!$C$9))","v":9.2448641729999999E-3},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$C$10,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$10,'Financial Assumptions'!$C$10))","v":1.8813215408667032E-2},null,"50 Year Land Value",{"$f":"'Ownership Option 1'!$F$34","v":0},{"$f":"U7*(1+('Financial Assumptions'!$D$40))^50","v":0}]
[null,"Length of Financing:",null,"N/A","N/A","N/A",{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$35,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$35,'Financial Assumptions'!$C$35))","v":25},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 1'!$F$72<20000000,'Financial Assumptions'!$C$37,IF('Ownership Option 1'!$F$72>100000000,'Financial Assumptions'!$D$37,'Financial Assumptions'!$C$37))","v":25},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$35,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$35,'Financial Assumptions'!$C$35))","v":25},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 2'!$F$72<20000000,'Financial Assumptions'!$C$37,IF('Ownership Option 2'!$F$72>100000000,'Financial Assumptions'!$D$37,'Financial Assumptions'!$C$37))","v":25},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$35,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$35,'Financial Assumptions'!$C$35))","v":25},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$B$36,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$36,'Financial Assumptions'!$C$36))","v":25},{"$f":"IF('Ownership Option 3'!$F$72<20000000,'Financial Assumptions'!$C$37,IF('Ownership Option 3'!$F$72>100000000,'Financial Assumptions'!$D$37,'Financial Assumptions'!$C$37))","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COP Bond Application - No Cap Interest",null,null,null,null,null,null,null,null,null,null,"COP Bond Application - Capitalized Interest",null,null,null,null,null,null,null,null,null,null,"63-20 Bond Application - Capitalized Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COP Bond Application - No Cap Interest",null,null,null,null,null,null,null,null,null,null,"COP Bond Application",null,null,null,null,null,null,null,null,null,null,"63-20 Bond Application",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COP Bond Application - No Cap Interest",null,null,null,null,null,null,null,null,null,null,"COP Bond Application",null,null,null,null,null,null,null,null,null,null,"63-20 Bond Application"]
[null,"Analysis Start Date:",null,{"$f":"IF((MIN(E4:N4)-365*2)>0,MIN(E4:N4)-365*2,D4)","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):",null,null,null,null,null,null,null,null,null,null,"Capitalized Interest on Project Fund (2 years):"]
[null,"Years of Analysis:",null,{"$f":"'Existing Lease'!$D$12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($I$5,2,0,AZ11,0))-AZ11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($J$5,2,0,BK11,0))-BK11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($I$5,2,0,CT11,0))-CT11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($J$5,2,0,DE11,0))-DE11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($I$5,2,0,EN11,0))-EN11","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"(-FV($J$5,2,0,EY11,0))-EY11","v":0}]
[null,"End Date:",null,{"$f":"IFERROR(IF($D$9>0,DATE(YEAR($D$9)+$D$10,MONTH($D$9)-1,30),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 1'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 1'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 1'!$F$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 2'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 2'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 2'!$F$72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 3'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 3'!$F$72","v":0},null,null,null,null,null,null,null,null,"Total Project Fund",null,{"$f":"'Ownership Option 3'!$F$72","v":0}]
[null,"Cumulative Cash:",null,{"$f":"IF('Existing Lease'!D12>0,SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$11),$I$24:$I$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$11),$P$24:$P$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$11),$W$24:$W$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$11),$AH$24:$AH$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$11),$AS$24:$AS$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$11),$BD$24:$BD$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$11),$BO$24:$BO$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$11),$CB$24:$CB$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$11),$CM$24:$CM$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$11),$CX$24:$CX$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$11),$DI$24:$DI$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$11),$DV$24:$DV$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$11),$EG$24:$EG$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$11),$ER$24:$ER$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$11),$FC$24:$FC$1223),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"AO11*$H$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"AZ11*$H$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"BK11*$J$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"CI11*$L$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"CT11*$L$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"DE11*$N$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"EC11*$P$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"EN11*$P$7","v":0},null,null,null,null,null,null,null,null,"Cost of Issuance:",null,{"$f":"EY11*$R$7","v":0}]
[null,"Net Present Value (Monthly Calc):",null,{"$f":"IF('Existing Lease'!D12>0,SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$11),$J$24:$J$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$11),$Q$24:$Q$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$11),$X$24:$X$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$11),$AI$24:$AI$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$11),$AT$24:$AT$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$11),$BE$24:$BE$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$11),$BP$24:$BP$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$11),$CC$24:$CC$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$11),$CN$24:$CN$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$11),$CY$24:$CY$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$11),$DJ$24:$DJ$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$11),$DW$24:$DW$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$11),$EH$24:$EH$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$11),$ES$24:$ES$1223),0)","v":0},{"$f":"IF('Existing Lease'!D12>0,SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$11),$FD$24:$FD$1223),0)","v":0},null,"Ownership Option 2 - Land Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"AO10+AO11+AO12","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(AZ10:AZ12)","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(BK10:BK12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"CI10+CI11+CI12","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(CT10:CT12)","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(DE10:DE12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"EC10+EC11+EC12","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(EN10:EN12)","v":0},null,null,null,null,null,null,null,null,"Total Use of Funds",null,{"$f":"SUM(EY10:EY12)","v":0}]
[null,"Date After 30 Years:",null,{"$f":"IFERROR(IF($D$9>0,DATE(YEAR($D$9)+30,MONTH($D$9)-1,30),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Value of Land",{"$f":"'Ownership Option 2'!$D$16*'Capital Construction Defaults'!$B$10","v":0},{"$f":"U14*(1+('Financial Assumptions'!$D$40))^'Cash Flows'!$D$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bond Mgmt Fee",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bond Mgmt Fee",null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bond Mgmt Fee",null,0.01]
[null,"30 Year Cumulative Cash:",null,{"$f":"SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$14),$I$24:$I$1223)","v":0},{"$f":"SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$14),$P$24:$P$1223)","v":0},{"$f":"SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$14),$W$24:$W$1223)","v":0},{"$f":"SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$14),$AH$24:$AH$1223)","v":0},{"$f":"SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$14),$AS$24:$AS$1223)","v":0},{"$f":"SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$14),$BD$24:$BD$1223)","v":0},{"$f":"SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$14),$BO$24:$BO$1223)","v":0},{"$f":"SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$14),$CB$24:$CB$1223)","v":0},{"$f":"SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$14),$CM$24:$CM$1223)","v":0},{"$f":"SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$14),$CX$24:$CX$1223)","v":0},{"$f":"SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$14),$DI$24:$DI$1223)","v":0},{"$f":"SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$14),$DV$24:$DV$1223)","v":0},{"$f":"SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$14),$EG$24:$EG$1223)","v":0},{"$f":"SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$14),$ER$24:$ER$1223)","v":0},{"$f":"SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$14),$FC$24:$FC$1223)","v":0},null,"30 Year Land Value",{"$f":"'Ownership Option 2'!$D$16*'Capital Construction Defaults'!$B$10","v":0},{"$f":"U15*(1+('Financial Assumptions'!$D$40))^30","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,"COP assumptions: payments shown are what is incurred by the state as semi-annual debt payment. Debt payments begin at construction completion and move-in date. The payments consist of project bonds, capitalized interest, and issuance fees.",null,null,null,null,null,null,null,null,null,null,"63-20 assumptions: payments shown are what is incurred by the state as monthly lease. Lease payments begin at construction completion and move-in date. The lease payments consist of  project bonds, capitalized interest, issuance fees, and a 1% bond management fee.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COP assumptions: payments shown are what is incurred by the state as semi-annual debt payment. Debt payments begin at Purchase completion and move-in date. The payments consist of project bonds, capitalized interest, and issuance fees.",null,null,null,null,null,null,null,null,null,null,"63-20 assumptions: payments shown are what is incurred by the state as monthly lease. Lease payments begin at Purchase completion and move-in date. The lease payments consist of  project bonds, capitalized interest, issuance fees, and a 1% bond management fee.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COP assumptions: payments shown are what is incurred by the state as semi-annual debt payment. Debt payments begin at Purchase completion and move-in date. The payments consist of project bonds, capitalized interest, and issuance fees.",null,null,null,null,null,null,null,null,null,null,"63-20 assumptions: payments shown are what is incurred by the state as monthly lease. Lease payments begin at Purchase completion and move-in date. The lease payments consist of  project bonds, capitalized interest, issuance fees, and a 1% bond management fee."]
[null,"Net Present Value (Monthly Calc):",null,{"$f":"SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$14),$J$24:$J$1223)","v":0},{"$f":"SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$14),$Q$24:$Q$1223)","v":0},{"$f":"SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$14),$X$24:$X$1223)","v":0},{"$f":"SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$14),$AI$24:$AI$1223)-SUMIF($Z$24:$Z$1223,CONCATENATE(\"<\",$D$9),$AI$24:$AI$1223)","v":0},{"$f":"SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$14),$AT$24:$AT$1223)","v":0},{"$f":"SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$14),$BE$24:$BE$1223)","v":0},{"$f":"SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$14),$BP$24:$BP$1223)","v":0},{"$f":"SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$14),$CC$24:$CC$1223)","v":0},{"$f":"SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$14),$CN$24:$CN$1223)","v":0},{"$f":"SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$14),$CY$24:$CY$1223)","v":0},{"$f":"SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$14),$DJ$24:$DJ$1223)","v":0},{"$f":"SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$14),$DW$24:$DW$1223)","v":0},{"$f":"SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$14),$EH$24:$EH$1223)","v":0},{"$f":"SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$14),$ES$24:$ES$1223)","v":0},{"$f":"SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$14),$FD$24:$FD$1223)","v":0},null,"50 Year Land Value",{"$f":"'Ownership Option 2'!$D$16*'Capital Construction Defaults'!$B$10","v":0},{"$f":"U16*(1+('Financial Assumptions'!$D$40))^50","v":0}]
[null,"Date After 50 Years:",null,{"$f":"IFERROR(IF($D$9>0,DATE(YEAR($D$9)+50,MONTH($D$9)-1,30),\"\"),\"\")","v":""}]
[null,"50 Year Cumulative Cash:",null,{"$f":"SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$17),$I$24:$I$1223)","v":0},{"$f":"SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$17),$P$24:$P$1223)","v":0},{"$f":"SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$17),$W$24:$W$1223)","v":0},{"$f":"SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$17),$AH$24:$AH$1223)","v":0},{"$f":"SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$17),$AS$24:$AS$1223)","v":0},{"$f":"SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$17),$BD$24:$BD$1223)","v":0},{"$f":"SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$17),$BO$24:$BO$1223)","v":0},{"$f":"SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$17),$CB$24:$CB$1223)","v":0},{"$f":"SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$17),$CM$24:$CM$1223)","v":0},{"$f":"SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$17),$CX$24:$CX$1223)","v":0},{"$f":"SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$17),$DI$24:$DI$1223)","v":0},{"$f":"SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$17),$DV$24:$DV$1223)","v":0},{"$f":"SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$17),$EG$24:$EG$1223)","v":0},{"$f":"SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$17),$ER$24:$ER$1223)","v":0},{"$f":"SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$17),$FC$24:$FC$1223)","v":0},null,null,null,null,null,null,null,"Ownership Option 1 Lease Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership Option 2 - Lease Date",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owernship Option 3 - Lease Date"]
[null,"Net Present Value (Monthly Calc):",null,{"$f":"SUMIF($B$24:$B$1223,CONCATENATE(\"<=\",$D$17),$J$24:$J$1223)","v":0},{"$f":"SUMIF($L$24:$L$1223,CONCATENATE(\"<=\",$D$17),$Q$24:$Q$1223)","v":0},{"$f":"SUMIF($S$24:$S$1223,CONCATENATE(\"<=\",$D$17),$X$24:$X$1223)","v":0},{"$f":"SUMIF($Z$24:$Z$1223,CONCATENATE(\"<=\",$D$17),$AI$24:$AI$1223)","v":0},{"$f":"SUMIF($AK$24:$AK$1223,CONCATENATE(\"<=\",$D$17),$AT$24:$AT$1223)","v":0},{"$f":"SUMIF($AV$24:$AV$1223,CONCATENATE(\"<=\",$D$17),$BE$24:$BE$1223)","v":0},{"$f":"SUMIF($BG$24:$BG$1223,CONCATENATE(\"<=\",$D$17),$BP$24:$BP$1223)","v":0},{"$f":"SUMIF($BT$24:$BT$1223,CONCATENATE(\"<=\",$D$17),$CC$24:$CC$1223)","v":0},{"$f":"SUMIF($CE$24:$CE$1223,CONCATENATE(\"<=\",$D$17),$CN$24:$CN$1223)","v":0},{"$f":"SUMIF($CP$24:$CP$1223,CONCATENATE(\"<=\",$D$17),$CY$24:$CY$1223)","v":0},{"$f":"SUMIF($DA$24:$DA$1223,CONCATENATE(\"<=\",$D$17),$DJ$24:$DJ$1223)","v":0},{"$f":"SUMIF($DN$24:$DN$1223,CONCATENATE(\"<=\",$D$17),$DW$24:$DW$1223)","v":0},{"$f":"SUMIF($DY$24:$DY$1223,CONCATENATE(\"<=\",$D$17),$EH$24:$EH$1223)","v":0},{"$f":"SUMIF($EJ$24:$EJ$1223,CONCATENATE(\"<=\",$D$17),$ES$24:$ES$1223)","v":0},{"$f":"SUMIF($EU$24:$EU$1223,CONCATENATE(\"<=\",$D$17),$FD$24:$FD$1223)","v":0},null,null,null,null,null,null,null,"Existing Lease Until Date:",null,{"$f":"IF('Ownership Option 1'!$D$25>0,IF('Ownership Option 1'!$D$25>'Existing Lease'!$D$20,'Ownership Option 1'!$D$25,'Existing Lease'!$D$20),IF('Ownership Option 1'!$D$22>'Existing Lease'!$D$20,'Ownership Option 1'!$D$22,'Existing Lease'!$D$20))","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Lease Until Date:",null,{"$f":"IF('Ownership Option 2'!$D$25>0,IF('Ownership Option 2'!$D$25>'Existing Lease'!$D$20,'Ownership Option 2'!$D$25,'Existing Lease'!$D$20),IF('Ownership Option 2'!$D$22>'Existing Lease'!$D$20,'Ownership Option 2'!$D$22,'Existing Lease'!$D$20))","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Existing Lease Until Date:",null,{"$f":"IF('Ownership Option 3'!$D$25>0,IF('Ownership Option 3'!$D$25>'Existing Lease'!$D$20,'Ownership Option 3'!$D$25,'Existing Lease'!$D$20),IF('Ownership Option 3'!$D$22>'Existing Lease'!$D$20,'Ownership Option 3'!$D$22,'Existing Lease'!$D$20))","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZED INTEREST / Deferred Principle Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZED INTEREST / Deferred Principle Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPITALIZED INTEREST / Deferred Principle Payments"]
[null,"Lease Expirations",{"$f":"IF('Existing Lease'!$D$20<\"\",'Existing Lease'!$D$20,\"\")","v":""},{"$f":"IF('Existing Lease'!$E$20<\"\",'Existing Lease'!$E$20,\"\")","v":""},{"$f":"IF('Existing Lease'!$F$20<\"\",'Existing Lease'!$F$20,\"\")","v":""},{"$f":"IF('Existing Lease'!$F$20<\"\",'Existing Lease'!$F$20,\"\")","v":""},{"$f":"IF('Existing Lease'!$G$20<\"\",'Existing Lease'!$G$20,\"\")","v":""},{"$f":"IF('Existing Lease'!$H$20<\"\",'Existing Lease'!$H$20,\"\")","v":""}]
[null,"Existing Lease Cashflow",null,null,null,null,null,null,null,null,null,"New Lease Option 1",null,null,null,null,null,null,"New Lease Option 2",null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 1 - General Obligation Bond - \",G8,\" Year Bond\")","v":"Ownership Option 1 - General Obligation Bond - 25 Year Bond"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 1 - Certificate of Participation - \",$H$8,\" Years\")","v":"Ownership Option 1 - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 1 - Certificate of Participation - \",$H$8,\" Years\")","v":"Ownership Option 1 - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 1 - 63-20 - \",$H$8,\" Years\")","v":"Ownership Option 1 - 63-20 - 25 Years"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 2 Option - General Obligation Bond - \",$O$8,\" Year Bond\")","v":"Ownership Option 2 Option - General Obligation Bond - 25 Year Bond"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 2 - Certificate of Participation - \",$P$8,\" Years\")","v":"Ownership Option 2 - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Purchase - Certificate of Participation - \",$P$8,\" Years\")","v":"Purchase - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Purchase - 63-20 - \",$H$8,\" Years\")","v":"Purchase - 63-20 - 25 Years"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 3 Option - General Obligation Bond - \",$O$8,\" Year Bond\")","v":"Ownership Option 3 Option - General Obligation Bond - 25 Year Bond"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 3 - Certificate of Participation - \",$P$8,\" Years\")","v":"Ownership Option 3 - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 3 - Certificate of Participation - \",$P$8,\" Years\")","v":"Ownership Option 3 - Certificate of Participation - 25 Years"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Ownership Option 3 - 63-20 - \",$H$8,\" Years\")","v":"Ownership Option 3 - 63-20 - 25 Years"}]
["Month","Date for 100 years","Lease 1","Lease 2","Lease 3","Lease 4","Lease 5","Lease 6","Option Total","Option PV",null,"Date for 100 years","Existing Lease","New Lease","Lease One-time","Option Total","Option PV",null,"Date for 100 years","Existing Lease","New Lease","Lease One-time","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,null,null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,null,null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV",null,"Date","Existing Lease","Interim Lease","Lease One-time","Leasing Total","Ownership Debt - Principle and Interest","Ownership One-time","Ownership Operating","Option Total","Option PV"]
[0,{"$f":"IF(D9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),D9)","v":"00:00:00"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B24>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B24))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B24))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B24)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B24))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B24))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B24))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B24>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B24))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B24))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B24)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B24))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B24))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B24))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B24>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B24))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B24))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B24)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B24))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B24))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B24))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B24>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B24))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B24))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B24)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B24))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B24))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B24))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B24>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B24))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B24))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B24)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B24))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B24))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B24))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B24>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B24))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B24)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B24))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B24)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B24))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B24)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B24))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B24))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B24-TODAY())/365.25))),\"\")","v":""},{"$f":"SUM(C24:H24)","v":0},{"$f":"I24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF(D9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),D9)","v":"00:00:00"},{"$f":"IF(AND('Cash Flows'!$L24<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I24,\"\")","v":""},{"$f":"IFERROR(IF(M24=\"\",IF(AND(L24<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L24<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L24>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L24<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L24>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L24<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L24>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L24<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L24>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L24<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L24)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L24)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L24)=MONTH('Lease Option 1'!$D$13),YEAR($L24)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":0},{"$f":"IFERROR(SUM(M24:O24),\"\")","v":0},{"$f":"P24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF(D9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),D9)","v":"00:00:00"},{"$f":"IF(AND('Cash Flows'!$L24<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I24,\"\")","v":""},{"$f":"IFERROR(IF(T24=\"\",IF(AND(S24<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S24<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S24>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S24<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S24>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S24<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S24>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S24<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S24>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S24<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S24)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S24)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L24)=MONTH('Lease Option 2'!$D$13),YEAR($L24)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":0},{"$f":"IFERROR(SUM(T24:V24),\"\")","v":0},{"$f":"W24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z24<$AB$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z24>='Ownership Option 1'!$D$25,Z24<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z24)=MONTH('Ownership Option 1'!$D$25),YEAR($L24)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(AA24:AC24),\"\")","v":0},{"$f":"IF(AND(Z24+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z24+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z24)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z24)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE20:AE23)>0,IF(OR(MONTH(Z24)=6,MONTH(Z24)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z24)=6,MONTH(Z24)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z24)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z24>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z24)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z24)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z24)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z24)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD24:AG24),\"\")","v":0},{"$f":"AH24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK24<$AB$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN24>='Ownership Option 1'!$D$25,AK24<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK24)=MONTH('Ownership Option 1'!$D$25),YEAR($AK24)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(AL24:AN24),\"\")","v":0},{"$f":"IF(AND(AK24+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK24+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK24)=6,MONTH(AK24)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK24)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AO24:AR24),\"\")","v":0},{"$f":"AS24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV24<$AB$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN24>='Ownership Option 1'!$D$25,AV24<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK24)=MONTH('Ownership Option 1'!$D$25),YEAR($AK24)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(AW24:AY24),\"\")","v":0},{"$f":"IF(AND(AV24+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV24>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV24)=6,MONTH(AV24)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV24)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AZ24:BC24),\"\")","v":0},{"$f":"BD24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG24<$AB$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN24>='Ownership Option 1'!$D$25,BG24<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK24)=MONTH('Ownership Option 1'!$D$25),YEAR($AK24)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(BH24:BJ24),\"\")","v":0},{"$f":"IF(AND(BG24<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG24>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 1'!$D$22),YEAR($DN24)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":0},{"$f":"IF(OR(BG24>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG24)=MONTH('Ownership Option 1'!$D$22),YEAR(BG24)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG24)=MONTH('Ownership Option 1'!$D$22),YEAR(BG24)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG24)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK24:BN24),\"\")","v":0},{"$f":"BO24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,null,null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT24<$BV$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN24>='Ownership Option 2'!$D$25,BT24<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT24)=MONTH('Ownership Option 2'!$D25),YEAR($BT24)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":0},{"$f":"SUM(BU24:BW24)","v":0},{"$f":"IF(AND(BT24+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT24+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT24)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT24)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY18:BY23)>0,IF(OR(MONTH(BT24)=6,MONTH(BT24)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT24)=6,MONTH(BT24)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT24)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT24)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX24:CA24),\"\")","v":0},{"$f":"CB24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE24<$BV$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN24>='Ownership Option 2'!$D$25,CE24<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK24)=MONTH('Ownership Option 2'!$D$25),YEAR($AK24)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(CF24:CH24),\"\")","v":0},{"$f":"IF(AND(CE24+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE24+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE24)=6,MONTH(CE24)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE24)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CI24:CL24),\"\")","v":0},{"$f":"CM24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP24<$BV$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN24>='Ownership Option 2'!$D$25,CP24<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK24)=MONTH('Ownership Option 2'!$D$25),YEAR($AK24)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(CQ24:CS24),\"\")","v":0},{"$f":"IF(AND(CP24+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP24>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP24)=6,MONTH(CP24)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP24)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CT24:CW24),\"\")","v":0},{"$f":"CX24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA24<$BV$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA24>='Ownership Option 2'!$D$25,DA24<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA24)=MONTH('Ownership Option 2'!$D$25),YEAR($DA24)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(DB24:DD24),\"\")","v":0},{"$f":"IF(AND(DA24<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA24>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA24)=MONTH('Ownership Option 2'!$D$22),YEAR($DA24)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":0},{"$f":"IF(OR(DA24>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA24)=MONTH('Ownership Option 2'!$D$22),YEAR(DA24)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA24)=MONTH('Ownership Option 2'!$D$22),YEAR(DA24)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA24)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE24:DH24),\"\")","v":0},{"$f":"DI24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,null,null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN24<$DP$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN24>='Ownership Option 3'!$D$25,DN24<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 3'!$D$25),YEAR($DN24)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":0},{"$f":"SUM(DO24:DQ24)","v":0},{"$f":"IF(AND(DN24+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN24+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN24)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN24)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS18:DS23)>0,IF(OR(MONTH(DN24)=6,MONTH(DN24)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN24)=6,MONTH(DN24)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN24>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN24)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN24)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN24)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN24)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR24:DU24),\"\")","v":0},{"$f":"DV24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY24<$DP$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY24>='Ownership Option 3'!$D$25,DY24<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY24)=MONTH('Ownership Option 3'!$D$25),YEAR($DY24)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(DZ24:EB24),\"\")","v":0},{"$f":"IF(AND(DY24+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY24+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY24)=6,MONTH(DY24)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY24)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY24>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY24)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY24)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY24)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY24)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EC24:EF24),\"\")","v":0},{"$f":"EG24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ24<$DP$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ24>='Ownership Option 3'!$D$25,EJ24<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ24)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ24)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(EK24:EM24),\"\")","v":0},{"$f":"IF(AND(EJ24+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ24>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ24)=6,MONTH(EJ24)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ24)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ24>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ24)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ24)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ24)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ24)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ24)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EN24:EQ24),\"\")","v":0},{"$f":"ER24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0},null,{"$f":"IF($D$9=\"\",DATE(YEAR(TODAY()),(MONTH(TODAY()))+1,1),$D$9)","v":"00:00:00"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU24<$DP$19,$I24,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU24>='Ownership Option 3'!$D$25,EU24<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU24)=MONTH('Ownership Option 3'!$D$25),YEAR($EU24)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":0},{"$f":"IFERROR(SUM(EV24:EX24),\"\")","v":0},{"$f":"IF(AND(EU24<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU24>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU24)=MONTH('Ownership Option 3'!$D$22),YEAR($EU24)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":0},{"$f":"IF(OR(EU24>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU24)=MONTH('Ownership Option 3'!$D$22),YEAR(EU24)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU24)=MONTH('Ownership Option 3'!$D$22),YEAR(EU24)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU24)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY24:FB24),\"\")","v":0},{"$f":"FC24/(1+((1+$D$6)^(1/12))-1)^$A24","v":0}]
[1,{"$f":"DATE(YEAR(B24),MONTH(B24)+1,1)","v":"1900-02-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B25>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B25))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B25))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B25)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B25))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B25))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B25))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B25>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B25))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B25))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B25)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B25))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B25))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B25))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B25>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B25))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B25))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B25)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B25))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B25))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B25))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B25>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B25))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B25))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B25)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B25))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B25))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B25))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B25>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B25))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B25))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B25)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B25))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B25))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B25))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B25>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B25))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B25)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B25))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B25)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B25))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B25)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B25))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B25))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B25-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B24),MONTH(B24)+1,1)","v":"1900-02-01"},{"$f":"IF(AND('Cash Flows'!$L25<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I25,\"\")","v":""},{"$f":"IFERROR(IF(M25=\"\",IF(AND(L25<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L25<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L25>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L25<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L25>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L25<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L25>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L25<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L25>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L25<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L25)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L25)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L25)=MONTH('Lease Option 1'!$D$13),YEAR($L25)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M25:O25),\"\")","v":0},0,null,{"$f":"DATE(YEAR(B24),MONTH(B24)+1,1)","v":"1900-02-01"},{"$f":"IF(AND('Cash Flows'!$L25<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I25,\"\")","v":""},{"$f":"IFERROR(IF(T25=\"\",IF(AND(S25<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S25<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S25>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S25<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S25>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S25<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S25>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S25<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S25>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S25<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S25)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S25)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L25)=MONTH('Lease Option 2'!$D$13),YEAR($L25)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T25:V25),\"\")","v":0},0,null,{"$f":"DATE(YEAR(Z24),MONTH(Z24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z25<$AB$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z25>='Ownership Option 1'!$D$25,Z25<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z25)=MONTH('Ownership Option 1'!$D$25),YEAR($L25)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA25:AC25),\"\")","v":0},{"$f":"IF(AND(Z25+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z25+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z25)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z25)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE20:AE24)>0,IF(OR(MONTH(Z25)=6,MONTH(Z25)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z25)=6,MONTH(Z25)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z25)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z25>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z25)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z25)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z25)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z25)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD25:AG25),\"\")","v":0},0,{"$f":"AH25-CB25","v":0},{"$f":"DATE(YEAR(AK24),MONTH(AK24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK25<$AB$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN25>='Ownership Option 1'!$D$25,AK25<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK25)=MONTH('Ownership Option 1'!$D$25),YEAR($AK25)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL25:AN25),\"\")","v":0},{"$f":"IF(AND(AK25+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK25+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK25)=6,MONTH(AK25)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK25)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV24),MONTH(AV24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV25<$AB$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN25>='Ownership Option 1'!$D$25,AV25<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK25)=MONTH('Ownership Option 1'!$D$25),YEAR($AK25)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW25:AY25),\"\")","v":0},{"$f":"IF(AND(AV25+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV25>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV25)=6,MONTH(AV25)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV25)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG24),MONTH(BG24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG25<$AB$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN25>='Ownership Option 1'!$D$25,BG25<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK25)=MONTH('Ownership Option 1'!$D$25),YEAR($AK25)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH25:BJ25),\"\")","v":0},{"$f":"IF(AND(BG25<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG25>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 1'!$D$22),YEAR($DN25)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG25>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG25)=MONTH('Ownership Option 1'!$D$22),YEAR(BG25)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG25)=MONTH('Ownership Option 1'!$D$22),YEAR(BG25)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG25)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK25:BN25),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT24),MONTH(BT24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT25<$BV$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN25>='Ownership Option 2'!$D$25,BT25<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT25)=MONTH('Ownership Option 2'!$D25),YEAR($BT25)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT25+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT25+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT25)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT25)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY19:BY24)>0,IF(OR(MONTH(BT25)=6,MONTH(BT25)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT25)=6,MONTH(BT25)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT25)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT25)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX25:CA25),\"\")","v":0},0,null,{"$f":"DATE(YEAR(CE24),MONTH(CE24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE25<$BV$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN25>='Ownership Option 2'!$D$25,CE25<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK25)=MONTH('Ownership Option 2'!$D$25),YEAR($AK25)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF25:CH25),\"\")","v":0},{"$f":"IF(AND(CE25+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE25+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE25)=6,MONTH(CE25)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE25)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP24),MONTH(CP24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP25<$BV$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN25>='Ownership Option 2'!$D$25,CP25<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK25)=MONTH('Ownership Option 2'!$D$25),YEAR($AK25)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ25:CS25),\"\")","v":0},{"$f":"IF(AND(CP25+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP25>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP25)=6,MONTH(CP25)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP25)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA24),MONTH(DA24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA25<$BV$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA25>='Ownership Option 2'!$D$25,DA25<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA25)=MONTH('Ownership Option 2'!$D$25),YEAR($DA25)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA25<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA25>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA25)=MONTH('Ownership Option 2'!$D$22),YEAR($DA25)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA25>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA25)=MONTH('Ownership Option 2'!$D$22),YEAR(DA25)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA25)=MONTH('Ownership Option 2'!$D$22),YEAR(DA25)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA25)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN24),MONTH(DN24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN25<$DP$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN25>='Ownership Option 3'!$D$25,DN25<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 3'!$D$25),YEAR($DN25)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN25+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN25+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN25)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN25)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS19:DS24)>0,IF(OR(MONTH(DN25)=6,MONTH(DN25)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN25)=6,MONTH(DN25)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN25>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN25)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN25)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN25)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN25)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR25:DU25),\"\")","v":0},0,null,{"$f":"DATE(YEAR(DY24),MONTH(DY24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY25<$DP$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY25>='Ownership Option 3'!$D$25,DY25<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY25)=MONTH('Ownership Option 3'!$D$25),YEAR($DY25)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ25:EB25),\"\")","v":0},{"$f":"IF(AND(DY25+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY25+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY25)=6,MONTH(DY25)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY25)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY25>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY25)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY25)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY25)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY25)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ24),MONTH(EJ24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ25<$DP$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ25>='Ownership Option 3'!$D$25,EJ25<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ25)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ25)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK25:EM25),\"\")","v":0},{"$f":"IF(AND(EJ25+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ25>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ25)=6,MONTH(EJ25)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ25)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ25>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ25)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ25)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ25)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ25)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ25)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU24),MONTH(EU24)+1,1)","v":"1900-02-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU25<$DP$19,$I25,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU25>='Ownership Option 3'!$D$25,EU25<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU25)=MONTH('Ownership Option 3'!$D$25),YEAR($EU25)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV25:EX25),\"\")","v":0},{"$f":"IF(AND(EU25<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU25>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU25)=MONTH('Ownership Option 3'!$D$22),YEAR($EU25)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU25>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU25)=MONTH('Ownership Option 3'!$D$22),YEAR(EU25)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU25)=MONTH('Ownership Option 3'!$D$22),YEAR(EU25)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU25)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY25:FB25),\"\")","v":0},0]
[2,{"$f":"DATE(YEAR(B25),MONTH(B25)+1,1)","v":"1900-03-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B26>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B26))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B26))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B26)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B26))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B26))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B26))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B26>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B26))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B26))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B26)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B26))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B26))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B26))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B26>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B26))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B26))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B26)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B26))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B26))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B26))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B26>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B26))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B26))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B26)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B26))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B26))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B26))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B26>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B26))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B26))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B26)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B26))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B26))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B26))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B26>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B26))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B26)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B26))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B26)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B26))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B26)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B26))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B26))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B26-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B25),MONTH(B25)+1,1)","v":"1900-03-01"},{"$f":"IF(AND('Cash Flows'!$L26<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I26,\"\")","v":""},{"$f":"IFERROR(IF(M26=\"\",IF(AND(L26<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L26<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L26>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L26<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L26>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L26<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L26>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L26<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L26>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L26<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L26)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L26)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L26)=MONTH('Lease Option 1'!$D$13),YEAR($L26)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B25),MONTH(B25)+1,1)","v":"1900-03-01"},{"$f":"IF(AND('Cash Flows'!$L26<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I26,\"\")","v":""},{"$f":"IFERROR(IF(T26=\"\",IF(AND(S26<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S26<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S26>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S26<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S26>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S26<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S26>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S26<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S26>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S26<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S26)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S26)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L26)=MONTH('Lease Option 2'!$D$13),YEAR($L26)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z25),MONTH(Z25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z26<$AB$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z26>='Ownership Option 1'!$D$25,Z26<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z26)=MONTH('Ownership Option 1'!$D$25),YEAR($L26)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z26+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z26+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z26)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z26)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE20:AE25)>0,IF(OR(MONTH(Z26)=6,MONTH(Z26)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z26)=6,MONTH(Z26)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z26)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z26>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z26)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z26)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z26)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z26)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK25),MONTH(AK25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK26<$AB$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN26>='Ownership Option 1'!$D$25,AK26<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK26)=MONTH('Ownership Option 1'!$D$25),YEAR($AK26)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK26+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK26+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK26)=6,MONTH(AK26)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK26)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV25),MONTH(AV25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV26<$AB$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN26>='Ownership Option 1'!$D$25,AV26<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK26)=MONTH('Ownership Option 1'!$D$25),YEAR($AK26)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV26+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV26>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV26)=6,MONTH(AV26)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV26)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG25),MONTH(BG25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG26<$AB$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN26>='Ownership Option 1'!$D$25,BG26<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK26)=MONTH('Ownership Option 1'!$D$25),YEAR($AK26)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG26<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG26>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 1'!$D$22),YEAR($DN26)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG26>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG26)=MONTH('Ownership Option 1'!$D$22),YEAR(BG26)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG26)=MONTH('Ownership Option 1'!$D$22),YEAR(BG26)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG26)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK26:BN26),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT25),MONTH(BT25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT26<$BV$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN26>='Ownership Option 2'!$D$25,BT26<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT26)=MONTH('Ownership Option 2'!$D25),YEAR($BT26)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT26+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT26+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT26)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT26)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY20:BY25)>0,IF(OR(MONTH(BT26)=6,MONTH(BT26)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT26)=6,MONTH(BT26)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT26)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT26)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE25),MONTH(CE25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE26<$BV$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN26>='Ownership Option 2'!$D$25,CE26<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK26)=MONTH('Ownership Option 2'!$D$25),YEAR($AK26)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE26+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE26+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE26)=6,MONTH(CE26)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE26)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP25),MONTH(CP25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP26<$BV$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN26>='Ownership Option 2'!$D$25,CP26<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK26)=MONTH('Ownership Option 2'!$D$25),YEAR($AK26)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP26+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP26>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP26)=6,MONTH(CP26)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP26)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA25),MONTH(DA25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA26<$BV$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA26>='Ownership Option 2'!$D$25,DA26<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA26)=MONTH('Ownership Option 2'!$D$25),YEAR($DA26)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA26<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA26>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA26)=MONTH('Ownership Option 2'!$D$22),YEAR($DA26)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA26>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA26)=MONTH('Ownership Option 2'!$D$22),YEAR(DA26)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA26)=MONTH('Ownership Option 2'!$D$22),YEAR(DA26)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA26)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN25),MONTH(DN25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN26<$DP$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN26>='Ownership Option 3'!$D$25,DN26<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 3'!$D$25),YEAR($DN26)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN26+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN26+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN26)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN26)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS20:DS25)>0,IF(OR(MONTH(DN26)=6,MONTH(DN26)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN26)=6,MONTH(DN26)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN26>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN26)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN26)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN26)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN26)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY25),MONTH(DY25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY26<$DP$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY26>='Ownership Option 3'!$D$25,DY26<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY26)=MONTH('Ownership Option 3'!$D$25),YEAR($DY26)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY26+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY26+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY26)=6,MONTH(DY26)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY26)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY26>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY26)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY26)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY26)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY26)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ25),MONTH(EJ25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ26<$DP$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ26>='Ownership Option 3'!$D$25,EJ26<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ26)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ26)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ26+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ26>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ26)=6,MONTH(EJ26)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ26)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ26>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ26)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ26)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ26)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ26)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ26)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU25),MONTH(EU25)+1,1)","v":"1900-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU26<$DP$19,$I26,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU26>='Ownership Option 3'!$D$25,EU26<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU26)=MONTH('Ownership Option 3'!$D$25),YEAR($EU26)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU26<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU26>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU26)=MONTH('Ownership Option 3'!$D$22),YEAR($EU26)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU26>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU26)=MONTH('Ownership Option 3'!$D$22),YEAR(EU26)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU26)=MONTH('Ownership Option 3'!$D$22),YEAR(EU26)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU26)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY26:FB26),\"\")","v":0},0]
[3,"1900-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B27>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B27))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B27))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B27)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B27))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B27))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B27))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B27>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B27))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B27))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B27)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B27))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B27))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B27))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B27>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B27))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B27))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B27)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B27))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B27))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B27))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B27>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B27))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B27))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B27)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B27))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B27))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B27))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B27>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B27))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B27))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B27)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B27))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B27))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B27))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B27>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B27))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B27)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B27))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B27)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B27))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B27)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B27))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B27))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B27-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-04-01",{"$f":"IF(AND('Cash Flows'!$L27<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I27,\"\")","v":""},{"$f":"IFERROR(IF(M27=\"\",IF(AND(L27<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L27<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L27>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L27<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L27>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L27<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L27>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L27<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L27>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L27<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L27)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L27)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L27)=MONTH('Lease Option 1'!$D$13),YEAR($L27)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-04-01",{"$f":"IF(AND('Cash Flows'!$L27<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I27,\"\")","v":""},{"$f":"IFERROR(IF(T27=\"\",IF(AND(S27<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S27<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S27>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S27<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S27>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S27<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S27>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S27<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S27>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S27<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S27)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S27)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L27)=MONTH('Lease Option 2'!$D$13),YEAR($L27)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z27<$AB$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z27>='Ownership Option 1'!$D$25,Z27<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z27)=MONTH('Ownership Option 1'!$D$25),YEAR($L27)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z27+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z27+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z27)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z27)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE21:AE26)>0,IF(OR(MONTH(Z27)=6,MONTH(Z27)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z27)=6,MONTH(Z27)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z27)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z27>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z27)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z27)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z27)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z27)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK27<$AB$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN27>='Ownership Option 1'!$D$25,AK27<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK27)=MONTH('Ownership Option 1'!$D$25),YEAR($AK27)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK27+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK27+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK27)=6,MONTH(AK27)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK27)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV27<$AB$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN27>='Ownership Option 1'!$D$25,AV27<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK27)=MONTH('Ownership Option 1'!$D$25),YEAR($AK27)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV27+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV27>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV27)=6,MONTH(AV27)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV27)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG27<$AB$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN27>='Ownership Option 1'!$D$25,BG27<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK27)=MONTH('Ownership Option 1'!$D$25),YEAR($AK27)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG27<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG27>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 1'!$D$22),YEAR($DN27)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG27>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG27)=MONTH('Ownership Option 1'!$D$22),YEAR(BG27)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG27)=MONTH('Ownership Option 1'!$D$22),YEAR(BG27)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG27)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT27<$BV$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN27>='Ownership Option 2'!$D$25,BT27<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT27)=MONTH('Ownership Option 2'!$D25),YEAR($BT27)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT27+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT27+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT27)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT27)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY21:BY26)>0,IF(OR(MONTH(BT27)=6,MONTH(BT27)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT27)=6,MONTH(BT27)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT27)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT27)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE27<$BV$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN27>='Ownership Option 2'!$D$25,CE27<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK27)=MONTH('Ownership Option 2'!$D$25),YEAR($AK27)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE27+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE27+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE27)=6,MONTH(CE27)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE27)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP27<$BV$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN27>='Ownership Option 2'!$D$25,CP27<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK27)=MONTH('Ownership Option 2'!$D$25),YEAR($AK27)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP27+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP27>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP27)=6,MONTH(CP27)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP27)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA27<$BV$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA27>='Ownership Option 2'!$D$25,DA27<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA27)=MONTH('Ownership Option 2'!$D$25),YEAR($DA27)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA27<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA27>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA27)=MONTH('Ownership Option 2'!$D$22),YEAR($DA27)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA27>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA27)=MONTH('Ownership Option 2'!$D$22),YEAR(DA27)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA27)=MONTH('Ownership Option 2'!$D$22),YEAR(DA27)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA27)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN27<$DP$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN27>='Ownership Option 3'!$D$25,DN27<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 3'!$D$25),YEAR($DN27)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN27+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN27+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN27)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN27)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS21:DS26)>0,IF(OR(MONTH(DN27)=6,MONTH(DN27)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN27)=6,MONTH(DN27)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN27>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN27)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN27)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN27)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN27)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY27<$DP$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY27>='Ownership Option 3'!$D$25,DY27<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY27)=MONTH('Ownership Option 3'!$D$25),YEAR($DY27)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY27+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY27+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY27)=6,MONTH(DY27)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY27)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY27>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY27)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY27)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY27)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY27)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ27<$DP$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ27>='Ownership Option 3'!$D$25,EJ27<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ27)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ27)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ27+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ27>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ27)=6,MONTH(EJ27)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ27)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ27>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ27)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ27)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ27)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ27)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ27)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU27<$DP$19,$I27,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU27>='Ownership Option 3'!$D$25,EU27<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU27)=MONTH('Ownership Option 3'!$D$25),YEAR($EU27)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU27<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU27>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU27)=MONTH('Ownership Option 3'!$D$22),YEAR($EU27)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU27>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU27)=MONTH('Ownership Option 3'!$D$22),YEAR(EU27)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU27)=MONTH('Ownership Option 3'!$D$22),YEAR(EU27)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU27)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[4,"1900-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B28>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B28))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B28))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B28)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B28))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B28))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B28))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B28>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B28))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B28))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B28)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B28))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B28))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B28))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B28>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B28))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B28))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B28)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B28))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B28))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B28))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B28>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B28))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B28))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B28)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B28))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B28))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B28))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B28>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B28))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B28))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B28)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B28))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B28))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B28))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B28>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B28))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B28)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B28))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B28)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B28))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B28)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B28))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B28))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B28-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-05-01",{"$f":"IF(AND('Cash Flows'!$L28<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I28,\"\")","v":""},{"$f":"IFERROR(IF(M28=\"\",IF(AND(L28<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L28<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L28>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L28<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L28>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L28<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L28>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L28<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L28>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L28<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L28)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L28)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L28)=MONTH('Lease Option 1'!$D$13),YEAR($L28)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-05-01",{"$f":"IF(AND('Cash Flows'!$L28<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I28,\"\")","v":""},{"$f":"IFERROR(IF(T28=\"\",IF(AND(S28<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S28<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S28>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S28<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S28>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S28<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S28>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S28<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S28>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S28<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S28)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S28)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L28)=MONTH('Lease Option 2'!$D$13),YEAR($L28)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z28<$AB$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z28>='Ownership Option 1'!$D$25,Z28<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z28)=MONTH('Ownership Option 1'!$D$25),YEAR($L28)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z28+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z28+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z28)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z28)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE22:AE27)>0,IF(OR(MONTH(Z28)=6,MONTH(Z28)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z28)=6,MONTH(Z28)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z28)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z28>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z28)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z28)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z28)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z28)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK28<$AB$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN28>='Ownership Option 1'!$D$25,AK28<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK28)=MONTH('Ownership Option 1'!$D$25),YEAR($AK28)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK28+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK28+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK28)=6,MONTH(AK28)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK28)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV28<$AB$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN28>='Ownership Option 1'!$D$25,AV28<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK28)=MONTH('Ownership Option 1'!$D$25),YEAR($AK28)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV28+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV28>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV28)=6,MONTH(AV28)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV28)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG28<$AB$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN28>='Ownership Option 1'!$D$25,BG28<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK28)=MONTH('Ownership Option 1'!$D$25),YEAR($AK28)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG28<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG28>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 1'!$D$22),YEAR($DN28)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG28>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG28)=MONTH('Ownership Option 1'!$D$22),YEAR(BG28)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG28)=MONTH('Ownership Option 1'!$D$22),YEAR(BG28)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG28)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT28<$BV$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN28>='Ownership Option 2'!$D$25,BT28<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT28)=MONTH('Ownership Option 2'!$D25),YEAR($BT28)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT28+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT28+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT28)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT28)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY22:BY27)>0,IF(OR(MONTH(BT28)=6,MONTH(BT28)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT28)=6,MONTH(BT28)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT28)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT28)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE28<$BV$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN28>='Ownership Option 2'!$D$25,CE28<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK28)=MONTH('Ownership Option 2'!$D$25),YEAR($AK28)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE28+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE28+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE28)=6,MONTH(CE28)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE28)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP28<$BV$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN28>='Ownership Option 2'!$D$25,CP28<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK28)=MONTH('Ownership Option 2'!$D$25),YEAR($AK28)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP28+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP28>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP28)=6,MONTH(CP28)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP28)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA28<$BV$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA28>='Ownership Option 2'!$D$25,DA28<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA28)=MONTH('Ownership Option 2'!$D$25),YEAR($DA28)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA28<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA28>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA28)=MONTH('Ownership Option 2'!$D$22),YEAR($DA28)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA28>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA28)=MONTH('Ownership Option 2'!$D$22),YEAR(DA28)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA28)=MONTH('Ownership Option 2'!$D$22),YEAR(DA28)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA28)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN28<$DP$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN28>='Ownership Option 3'!$D$25,DN28<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 3'!$D$25),YEAR($DN28)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN28+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN28+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN28)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN28)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS22:DS27)>0,IF(OR(MONTH(DN28)=6,MONTH(DN28)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN28)=6,MONTH(DN28)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN28>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN28)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN28)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN28)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN28)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY28<$DP$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY28>='Ownership Option 3'!$D$25,DY28<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY28)=MONTH('Ownership Option 3'!$D$25),YEAR($DY28)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY28+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY28+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY28)=6,MONTH(DY28)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY28)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY28>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY28)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY28)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY28)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY28)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ28<$DP$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ28>='Ownership Option 3'!$D$25,EJ28<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ28)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ28)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ28+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ28>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ28)=6,MONTH(EJ28)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ28)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ28>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ28)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ28)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ28)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ28)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ28)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU28<$DP$19,$I28,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU28>='Ownership Option 3'!$D$25,EU28<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU28)=MONTH('Ownership Option 3'!$D$25),YEAR($EU28)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU28<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU28>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU28)=MONTH('Ownership Option 3'!$D$22),YEAR($EU28)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU28>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU28)=MONTH('Ownership Option 3'!$D$22),YEAR(EU28)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU28)=MONTH('Ownership Option 3'!$D$22),YEAR(EU28)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU28)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[5,"1900-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B29>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B29))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B29))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B29)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B29))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B29))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B29))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B29>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B29))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B29))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B29)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B29))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B29))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B29))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B29>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B29))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B29))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B29)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B29))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B29))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B29))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B29>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B29))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B29))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B29)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B29))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B29))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B29))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B29>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B29))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B29))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B29)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B29))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B29))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B29))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B29>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B29))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B29)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B29))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B29)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B29))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B29)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B29))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B29))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B29-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-06-01",{"$f":"IF(AND('Cash Flows'!$L29<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I29,\"\")","v":""},{"$f":"IFERROR(IF(M29=\"\",IF(AND(L29<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L29<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L29>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L29<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L29>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L29<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L29>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L29<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L29>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L29<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L29)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L29)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L29)=MONTH('Lease Option 1'!$D$13),YEAR($L29)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-06-01",{"$f":"IF(AND('Cash Flows'!$L29<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I29,\"\")","v":""},{"$f":"IFERROR(IF(T29=\"\",IF(AND(S29<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S29<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S29>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S29<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S29>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S29<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S29>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S29<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S29>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S29<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S29)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S29)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L29)=MONTH('Lease Option 2'!$D$13),YEAR($L29)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z29<$AB$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z29>='Ownership Option 1'!$D$25,Z29<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z29)=MONTH('Ownership Option 1'!$D$25),YEAR($L29)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z29+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z29+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z29)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z29)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE23:AE28)>0,IF(OR(MONTH(Z29)=6,MONTH(Z29)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z29)=6,MONTH(Z29)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z29)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z29>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z29)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z29)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z29)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z29)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK29<$AB$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN29>='Ownership Option 1'!$D$25,AK29<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK29)=MONTH('Ownership Option 1'!$D$25),YEAR($AK29)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK29+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK29+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK29)=6,MONTH(AK29)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK29)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV29<$AB$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN29>='Ownership Option 1'!$D$25,AV29<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK29)=MONTH('Ownership Option 1'!$D$25),YEAR($AK29)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV29+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV29>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV29)=6,MONTH(AV29)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV29)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG29<$AB$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN29>='Ownership Option 1'!$D$25,BG29<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK29)=MONTH('Ownership Option 1'!$D$25),YEAR($AK29)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG29<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG29>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 1'!$D$22),YEAR($DN29)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG29>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG29)=MONTH('Ownership Option 1'!$D$22),YEAR(BG29)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG29)=MONTH('Ownership Option 1'!$D$22),YEAR(BG29)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG29)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT29<$BV$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN29>='Ownership Option 2'!$D$25,BT29<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT29)=MONTH('Ownership Option 2'!$D25),YEAR($BT29)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT29+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT29+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT29)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT29)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY23:BY28)>0,IF(OR(MONTH(BT29)=6,MONTH(BT29)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT29)=6,MONTH(BT29)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT29)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT29)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE29<$BV$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN29>='Ownership Option 2'!$D$25,CE29<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK29)=MONTH('Ownership Option 2'!$D$25),YEAR($AK29)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE29+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE29+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE29)=6,MONTH(CE29)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE29)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP29<$BV$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN29>='Ownership Option 2'!$D$25,CP29<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK29)=MONTH('Ownership Option 2'!$D$25),YEAR($AK29)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP29+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP29>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP29)=6,MONTH(CP29)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP29)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA29<$BV$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA29>='Ownership Option 2'!$D$25,DA29<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA29)=MONTH('Ownership Option 2'!$D$25),YEAR($DA29)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA29<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA29>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA29)=MONTH('Ownership Option 2'!$D$22),YEAR($DA29)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA29>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA29)=MONTH('Ownership Option 2'!$D$22),YEAR(DA29)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA29)=MONTH('Ownership Option 2'!$D$22),YEAR(DA29)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA29)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN29<$DP$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN29>='Ownership Option 3'!$D$25,DN29<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 3'!$D$25),YEAR($DN29)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN29+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN29+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN29)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN29)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS23:DS28)>0,IF(OR(MONTH(DN29)=6,MONTH(DN29)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN29)=6,MONTH(DN29)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN29>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN29)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN29)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN29)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN29)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY29<$DP$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY29>='Ownership Option 3'!$D$25,DY29<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY29)=MONTH('Ownership Option 3'!$D$25),YEAR($DY29)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY29+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY29+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY29)=6,MONTH(DY29)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY29)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY29>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY29)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY29)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY29)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY29)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ29<$DP$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ29>='Ownership Option 3'!$D$25,EJ29<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ29)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ29)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ29+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ29>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ29)=6,MONTH(EJ29)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ29)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ29>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ29)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ29)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ29)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ29)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ29)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU29<$DP$19,$I29,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU29>='Ownership Option 3'!$D$25,EU29<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU29)=MONTH('Ownership Option 3'!$D$25),YEAR($EU29)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU29<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU29>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU29)=MONTH('Ownership Option 3'!$D$22),YEAR($EU29)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU29>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU29)=MONTH('Ownership Option 3'!$D$22),YEAR(EU29)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU29)=MONTH('Ownership Option 3'!$D$22),YEAR(EU29)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU29)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[6,"1900-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B30>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B30))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B30))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B30)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B30))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B30))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B30))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B30>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B30))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B30))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B30)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B30))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B30))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B30))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B30>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B30))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B30))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B30)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B30))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B30))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B30))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B30>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B30))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B30))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B30)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B30))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B30))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B30))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B30>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B30))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B30))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B30)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B30))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B30))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B30))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B30>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B30))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B30)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B30))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B30)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B30))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B30)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B30))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B30))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B30-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-07-01",{"$f":"IF(AND('Cash Flows'!$L30<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I30,\"\")","v":""},{"$f":"IFERROR(IF(M30=\"\",IF(AND(L30<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L30<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L30>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L30<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L30>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L30<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L30>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L30<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L30>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L30<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L30)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L30)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L30)=MONTH('Lease Option 1'!$D$13),YEAR($L30)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-07-01",{"$f":"IF(AND('Cash Flows'!$L30<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I30,\"\")","v":""},{"$f":"IFERROR(IF(T30=\"\",IF(AND(S30<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S30<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S30>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S30<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S30>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S30<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S30>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S30<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S30>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S30<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S30)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S30)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L30)=MONTH('Lease Option 2'!$D$13),YEAR($L30)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z30<$AB$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z30>='Ownership Option 1'!$D$25,Z30<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z30)=MONTH('Ownership Option 1'!$D$25),YEAR($L30)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z30+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z30+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z30)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z30)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE24:AE29)>0,IF(OR(MONTH(Z30)=6,MONTH(Z30)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z30)=6,MONTH(Z30)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z30)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z30>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z30)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z30)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z30)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z30)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK30<$AB$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN30>='Ownership Option 1'!$D$25,AK30<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK30)=MONTH('Ownership Option 1'!$D$25),YEAR($AK30)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK30+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK30+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK30)=6,MONTH(AK30)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK30)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV30<$AB$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN30>='Ownership Option 1'!$D$25,AV30<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK30)=MONTH('Ownership Option 1'!$D$25),YEAR($AK30)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV30+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV30>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV30)=6,MONTH(AV30)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV30)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG30<$AB$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN30>='Ownership Option 1'!$D$25,BG30<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK30)=MONTH('Ownership Option 1'!$D$25),YEAR($AK30)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG30<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG30>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 1'!$D$22),YEAR($DN30)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG30>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG30)=MONTH('Ownership Option 1'!$D$22),YEAR(BG30)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG30)=MONTH('Ownership Option 1'!$D$22),YEAR(BG30)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG30)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT30<$BV$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN30>='Ownership Option 2'!$D$25,BT30<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT30)=MONTH('Ownership Option 2'!$D25),YEAR($BT30)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT30+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT30+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT30)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT30)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY24:BY29)>0,IF(OR(MONTH(BT30)=6,MONTH(BT30)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT30)=6,MONTH(BT30)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT30)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT30)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE30<$BV$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN30>='Ownership Option 2'!$D$25,CE30<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK30)=MONTH('Ownership Option 2'!$D$25),YEAR($AK30)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE30+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE30+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE30)=6,MONTH(CE30)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE30)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP30<$BV$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN30>='Ownership Option 2'!$D$25,CP30<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK30)=MONTH('Ownership Option 2'!$D$25),YEAR($AK30)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP30+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP30>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP30)=6,MONTH(CP30)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP30)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA30<$BV$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA30>='Ownership Option 2'!$D$25,DA30<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA30)=MONTH('Ownership Option 2'!$D$25),YEAR($DA30)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA30<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA30>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA30)=MONTH('Ownership Option 2'!$D$22),YEAR($DA30)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA30>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA30)=MONTH('Ownership Option 2'!$D$22),YEAR(DA30)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA30)=MONTH('Ownership Option 2'!$D$22),YEAR(DA30)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA30)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN30<$DP$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN30>='Ownership Option 3'!$D$25,DN30<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 3'!$D$25),YEAR($DN30)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN30+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN30+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN30)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN30)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS24:DS29)>0,IF(OR(MONTH(DN30)=6,MONTH(DN30)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN30)=6,MONTH(DN30)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN30>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN30)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN30)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN30)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN30)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY30<$DP$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY30>='Ownership Option 3'!$D$25,DY30<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY30)=MONTH('Ownership Option 3'!$D$25),YEAR($DY30)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY30+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY30+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY30)=6,MONTH(DY30)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY30)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY30>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY30)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY30)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY30)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY30)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ30<$DP$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ30>='Ownership Option 3'!$D$25,EJ30<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ30)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ30)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ30+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ30>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ30)=6,MONTH(EJ30)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ30)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ30>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ30)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ30)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ30)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ30)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ30)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU30<$DP$19,$I30,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU30>='Ownership Option 3'!$D$25,EU30<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU30)=MONTH('Ownership Option 3'!$D$25),YEAR($EU30)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU30<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU30>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU30)=MONTH('Ownership Option 3'!$D$22),YEAR($EU30)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU30>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU30)=MONTH('Ownership Option 3'!$D$22),YEAR(EU30)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU30)=MONTH('Ownership Option 3'!$D$22),YEAR(EU30)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU30)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[7,"1900-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B31>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B31))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B31))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B31)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B31))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B31))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B31))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B31>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B31))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B31))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B31)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B31))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B31))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B31))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B31>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B31))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B31))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B31)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B31))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B31))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B31))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B31>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B31))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B31))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B31)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B31))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B31))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B31))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B31>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B31))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B31))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B31)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B31))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B31))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B31))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B31>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B31))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B31)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B31))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B31)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B31))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B31)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B31))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B31))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B31-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-08-01",{"$f":"IF(AND('Cash Flows'!$L31<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I31,\"\")","v":""},{"$f":"IFERROR(IF(M31=\"\",IF(AND(L31<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L31<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L31>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L31<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L31>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L31<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L31>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L31<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L31>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L31<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L31)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L31)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L31)=MONTH('Lease Option 1'!$D$13),YEAR($L31)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M31:O31),\"\")","v":0},0,null,"1900-08-01",{"$f":"IF(AND('Cash Flows'!$L31<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I31,\"\")","v":""},{"$f":"IFERROR(IF(T31=\"\",IF(AND(S31<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S31<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S31>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S31<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S31>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S31<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S31>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S31<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S31>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S31<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S31)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S31)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L31)=MONTH('Lease Option 2'!$D$13),YEAR($L31)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z31<$AB$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z31>='Ownership Option 1'!$D$25,Z31<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z31)=MONTH('Ownership Option 1'!$D$25),YEAR($L31)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z31+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z31+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z31)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z31)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE25:AE30)>0,IF(OR(MONTH(Z31)=6,MONTH(Z31)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z31)=6,MONTH(Z31)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z31)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z31>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z31)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z31)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z31)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z31)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK31<$AB$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN31>='Ownership Option 1'!$D$25,AK31<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK31)=MONTH('Ownership Option 1'!$D$25),YEAR($AK31)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK31+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK31+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK31)=6,MONTH(AK31)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK31)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV31<$AB$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN31>='Ownership Option 1'!$D$25,AV31<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK31)=MONTH('Ownership Option 1'!$D$25),YEAR($AK31)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV31+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV31>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV31)=6,MONTH(AV31)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV31)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG31<$AB$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN31>='Ownership Option 1'!$D$25,BG31<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK31)=MONTH('Ownership Option 1'!$D$25),YEAR($AK31)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG31<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG31>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 1'!$D$22),YEAR($DN31)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG31>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG31)=MONTH('Ownership Option 1'!$D$22),YEAR(BG31)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG31)=MONTH('Ownership Option 1'!$D$22),YEAR(BG31)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG31)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT31<$BV$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN31>='Ownership Option 2'!$D$25,BT31<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT31)=MONTH('Ownership Option 2'!$D25),YEAR($BT31)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT31+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT31+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT31)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT31)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY25:BY30)>0,IF(OR(MONTH(BT31)=6,MONTH(BT31)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT31)=6,MONTH(BT31)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT31)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT31)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE31<$BV$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN31>='Ownership Option 2'!$D$25,CE31<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK31)=MONTH('Ownership Option 2'!$D$25),YEAR($AK31)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE31+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE31+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE31)=6,MONTH(CE31)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE31)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP31<$BV$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN31>='Ownership Option 2'!$D$25,CP31<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK31)=MONTH('Ownership Option 2'!$D$25),YEAR($AK31)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP31+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP31>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP31)=6,MONTH(CP31)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP31)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA31<$BV$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA31>='Ownership Option 2'!$D$25,DA31<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA31)=MONTH('Ownership Option 2'!$D$25),YEAR($DA31)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA31<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA31>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA31)=MONTH('Ownership Option 2'!$D$22),YEAR($DA31)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA31>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA31)=MONTH('Ownership Option 2'!$D$22),YEAR(DA31)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA31)=MONTH('Ownership Option 2'!$D$22),YEAR(DA31)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA31)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN31<$DP$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN31>='Ownership Option 3'!$D$25,DN31<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 3'!$D$25),YEAR($DN31)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN31+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN31+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN31)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN31)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS25:DS30)>0,IF(OR(MONTH(DN31)=6,MONTH(DN31)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN31)=6,MONTH(DN31)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN31>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN31)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN31)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN31)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN31)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY31<$DP$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY31>='Ownership Option 3'!$D$25,DY31<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY31)=MONTH('Ownership Option 3'!$D$25),YEAR($DY31)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY31+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY31+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY31)=6,MONTH(DY31)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY31)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY31>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY31)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY31)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY31)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY31)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ31<$DP$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ31>='Ownership Option 3'!$D$25,EJ31<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ31)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ31)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ31+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ31>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ31)=6,MONTH(EJ31)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ31)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ31>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ31)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ31)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ31)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ31)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ31)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU31<$DP$19,$I31,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU31>='Ownership Option 3'!$D$25,EU31<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU31)=MONTH('Ownership Option 3'!$D$25),YEAR($EU31)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU31<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU31>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU31)=MONTH('Ownership Option 3'!$D$22),YEAR($EU31)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU31>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU31)=MONTH('Ownership Option 3'!$D$22),YEAR(EU31)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU31)=MONTH('Ownership Option 3'!$D$22),YEAR(EU31)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU31)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[8,"1900-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B32>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B32))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B32))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B32)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B32))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B32))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B32))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B32>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B32))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B32))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B32)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B32))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B32))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B32))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B32>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B32))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B32))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B32)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B32))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B32))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B32))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B32>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B32))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B32))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B32)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B32))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B32))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B32))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B32>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B32))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B32))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B32)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B32))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B32))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B32))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B32>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B32))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B32)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B32))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B32)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B32))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B32)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B32))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B32))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B32-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-09-01",{"$f":"IF(AND('Cash Flows'!$L32<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I32,\"\")","v":""},{"$f":"IFERROR(IF(M32=\"\",IF(AND(L32<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L32<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L32>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L32<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L32>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L32<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L32>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L32<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L32>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L32<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L32)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L32)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L32)=MONTH('Lease Option 1'!$D$13),YEAR($L32)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-09-01",{"$f":"IF(AND('Cash Flows'!$L32<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I32,\"\")","v":""},{"$f":"IFERROR(IF(T32=\"\",IF(AND(S32<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S32<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S32>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S32<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S32>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S32<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S32>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S32<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S32>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S32<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S32)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S32)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L32)=MONTH('Lease Option 2'!$D$13),YEAR($L32)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z32<$AB$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z32>='Ownership Option 1'!$D$25,Z32<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z32)=MONTH('Ownership Option 1'!$D$25),YEAR($L32)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z32+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z32+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z32)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z32)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE26:AE31)>0,IF(OR(MONTH(Z32)=6,MONTH(Z32)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z32)=6,MONTH(Z32)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z32)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z32>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z32)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z32)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z32)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z32)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK32<$AB$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN32>='Ownership Option 1'!$D$25,AK32<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK32)=MONTH('Ownership Option 1'!$D$25),YEAR($AK32)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK32+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK32+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK32)=6,MONTH(AK32)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK32)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV32<$AB$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN32>='Ownership Option 1'!$D$25,AV32<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK32)=MONTH('Ownership Option 1'!$D$25),YEAR($AK32)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV32+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV32>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV32)=6,MONTH(AV32)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV32)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG32<$AB$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN32>='Ownership Option 1'!$D$25,BG32<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK32)=MONTH('Ownership Option 1'!$D$25),YEAR($AK32)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG32<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG32>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 1'!$D$22),YEAR($DN32)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG32>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG32)=MONTH('Ownership Option 1'!$D$22),YEAR(BG32)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG32)=MONTH('Ownership Option 1'!$D$22),YEAR(BG32)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG32)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT32<$BV$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN32>='Ownership Option 2'!$D$25,BT32<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT32)=MONTH('Ownership Option 2'!$D25),YEAR($BT32)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT32+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT32+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT32)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT32)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY26:BY31)>0,IF(OR(MONTH(BT32)=6,MONTH(BT32)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT32)=6,MONTH(BT32)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT32)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT32)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE32<$BV$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN32>='Ownership Option 2'!$D$25,CE32<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK32)=MONTH('Ownership Option 2'!$D$25),YEAR($AK32)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE32+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE32+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE32)=6,MONTH(CE32)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE32)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP32<$BV$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN32>='Ownership Option 2'!$D$25,CP32<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK32)=MONTH('Ownership Option 2'!$D$25),YEAR($AK32)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP32+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP32>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP32)=6,MONTH(CP32)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP32)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA32<$BV$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA32>='Ownership Option 2'!$D$25,DA32<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA32)=MONTH('Ownership Option 2'!$D$25),YEAR($DA32)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA32<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA32>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA32)=MONTH('Ownership Option 2'!$D$22),YEAR($DA32)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA32>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA32)=MONTH('Ownership Option 2'!$D$22),YEAR(DA32)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA32)=MONTH('Ownership Option 2'!$D$22),YEAR(DA32)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA32)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN32<$DP$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN32>='Ownership Option 3'!$D$25,DN32<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 3'!$D$25),YEAR($DN32)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN32+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN32+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN32)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN32)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS26:DS31)>0,IF(OR(MONTH(DN32)=6,MONTH(DN32)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN32)=6,MONTH(DN32)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN32>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN32)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN32)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN32)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN32)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY32<$DP$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY32>='Ownership Option 3'!$D$25,DY32<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY32)=MONTH('Ownership Option 3'!$D$25),YEAR($DY32)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY32+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY32+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY32)=6,MONTH(DY32)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY32)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY32>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY32)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY32)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY32)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY32)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ32<$DP$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ32>='Ownership Option 3'!$D$25,EJ32<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ32)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ32)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ32+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ32>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ32)=6,MONTH(EJ32)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ32)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ32>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ32)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ32)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ32)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ32)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ32)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU32<$DP$19,$I32,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU32>='Ownership Option 3'!$D$25,EU32<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU32)=MONTH('Ownership Option 3'!$D$25),YEAR($EU32)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU32<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU32>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU32)=MONTH('Ownership Option 3'!$D$22),YEAR($EU32)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU32>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU32)=MONTH('Ownership Option 3'!$D$22),YEAR(EU32)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU32)=MONTH('Ownership Option 3'!$D$22),YEAR(EU32)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU32)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[9,"1900-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B33>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B33))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B33))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B33)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B33))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B33))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B33))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B33>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B33))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B33))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B33)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B33))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B33))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B33))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B33>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B33))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B33))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B33)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B33))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B33))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B33))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B33>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B33))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B33))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B33)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B33))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B33))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B33))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B33>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B33))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B33))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B33)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B33))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B33))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B33))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B33>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B33))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B33)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B33))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B33)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B33))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B33)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B33))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B33))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B33-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-10-01",{"$f":"IF(AND('Cash Flows'!$L33<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I33,\"\")","v":""},{"$f":"IFERROR(IF(M33=\"\",IF(AND(L33<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L33<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L33>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L33<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L33>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L33<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L33>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L33<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L33>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L33<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L33)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L33)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L33)=MONTH('Lease Option 1'!$D$13),YEAR($L33)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-10-01",{"$f":"IF(AND('Cash Flows'!$L33<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I33,\"\")","v":""},{"$f":"IFERROR(IF(T33=\"\",IF(AND(S33<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S33<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S33>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S33<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S33>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S33<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S33>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S33<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S33>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S33<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S33)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S33)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L33)=MONTH('Lease Option 2'!$D$13),YEAR($L33)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z33<$AB$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z33>='Ownership Option 1'!$D$25,Z33<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z33)=MONTH('Ownership Option 1'!$D$25),YEAR($L33)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z33+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z33+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z33)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z33)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE27:AE32)>0,IF(OR(MONTH(Z33)=6,MONTH(Z33)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z33)=6,MONTH(Z33)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z33)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z33>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z33)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z33)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z33)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z33)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK33<$AB$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN33>='Ownership Option 1'!$D$25,AK33<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK33)=MONTH('Ownership Option 1'!$D$25),YEAR($AK33)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK33+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK33+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK33)=6,MONTH(AK33)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK33)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV33<$AB$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN33>='Ownership Option 1'!$D$25,AV33<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK33)=MONTH('Ownership Option 1'!$D$25),YEAR($AK33)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV33+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV33>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV33)=6,MONTH(AV33)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV33)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG33<$AB$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN33>='Ownership Option 1'!$D$25,BG33<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK33)=MONTH('Ownership Option 1'!$D$25),YEAR($AK33)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG33<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG33>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 1'!$D$22),YEAR($DN33)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG33>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG33)=MONTH('Ownership Option 1'!$D$22),YEAR(BG33)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG33)=MONTH('Ownership Option 1'!$D$22),YEAR(BG33)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG33)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT33<$BV$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN33>='Ownership Option 2'!$D$25,BT33<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT33)=MONTH('Ownership Option 2'!$D25),YEAR($BT33)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT33+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT33+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT33)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT33)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY27:BY32)>0,IF(OR(MONTH(BT33)=6,MONTH(BT33)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT33)=6,MONTH(BT33)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT33)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT33)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE33<$BV$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN33>='Ownership Option 2'!$D$25,CE33<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK33)=MONTH('Ownership Option 2'!$D$25),YEAR($AK33)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE33+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE33+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE33)=6,MONTH(CE33)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE33)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP33<$BV$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN33>='Ownership Option 2'!$D$25,CP33<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK33)=MONTH('Ownership Option 2'!$D$25),YEAR($AK33)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP33+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP33>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP33)=6,MONTH(CP33)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP33)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA33<$BV$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA33>='Ownership Option 2'!$D$25,DA33<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA33)=MONTH('Ownership Option 2'!$D$25),YEAR($DA33)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA33<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA33>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA33)=MONTH('Ownership Option 2'!$D$22),YEAR($DA33)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA33>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA33)=MONTH('Ownership Option 2'!$D$22),YEAR(DA33)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA33)=MONTH('Ownership Option 2'!$D$22),YEAR(DA33)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA33)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN33<$DP$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN33>='Ownership Option 3'!$D$25,DN33<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 3'!$D$25),YEAR($DN33)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN33+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN33+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN33)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN33)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS27:DS32)>0,IF(OR(MONTH(DN33)=6,MONTH(DN33)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN33)=6,MONTH(DN33)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN33>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN33)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN33)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN33)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN33)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY33<$DP$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY33>='Ownership Option 3'!$D$25,DY33<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY33)=MONTH('Ownership Option 3'!$D$25),YEAR($DY33)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY33+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY33+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY33)=6,MONTH(DY33)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY33)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY33>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY33)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY33)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY33)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY33)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ33<$DP$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ33>='Ownership Option 3'!$D$25,EJ33<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ33)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ33)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ33+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ33>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ33)=6,MONTH(EJ33)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ33)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ33>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ33)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ33)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ33)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ33)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ33)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU33<$DP$19,$I33,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU33>='Ownership Option 3'!$D$25,EU33<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU33)=MONTH('Ownership Option 3'!$D$25),YEAR($EU33)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU33<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU33>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU33)=MONTH('Ownership Option 3'!$D$22),YEAR($EU33)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU33>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU33)=MONTH('Ownership Option 3'!$D$22),YEAR(EU33)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU33)=MONTH('Ownership Option 3'!$D$22),YEAR(EU33)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU33)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[10,"1900-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B34>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B34))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B34))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B34)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B34))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B34))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B34))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B34>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B34))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B34))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B34)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B34))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B34))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B34))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B34>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B34))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B34))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B34)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B34))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B34))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B34))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B34>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B34))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B34))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B34)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B34))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B34))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B34))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B34>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B34))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B34))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B34)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B34))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B34))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B34))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B34>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B34))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B34)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B34))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B34)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B34))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B34)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B34))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B34))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B34-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-11-01",{"$f":"IF(AND('Cash Flows'!$L34<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I34,\"\")","v":""},{"$f":"IFERROR(IF(M34=\"\",IF(AND(L34<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L34<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L34>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L34<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L34>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L34<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L34>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L34<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L34>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L34<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L34)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L34)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L34)=MONTH('Lease Option 1'!$D$13),YEAR($L34)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-11-01",{"$f":"IF(AND('Cash Flows'!$L34<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I34,\"\")","v":""},{"$f":"IFERROR(IF(T34=\"\",IF(AND(S34<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S34<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S34>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S34<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S34>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S34<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S34>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S34<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S34>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S34<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S34)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S34)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L34)=MONTH('Lease Option 2'!$D$13),YEAR($L34)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z34<$AB$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z34>='Ownership Option 1'!$D$25,Z34<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z34)=MONTH('Ownership Option 1'!$D$25),YEAR($L34)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z34+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z34+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z34)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z34)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE28:AE33)>0,IF(OR(MONTH(Z34)=6,MONTH(Z34)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z34)=6,MONTH(Z34)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z34)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z34>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z34)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z34)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z34)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z34)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK34<$AB$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN34>='Ownership Option 1'!$D$25,AK34<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK34)=MONTH('Ownership Option 1'!$D$25),YEAR($AK34)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK34+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK34+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK34)=6,MONTH(AK34)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK34)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV34<$AB$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN34>='Ownership Option 1'!$D$25,AV34<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK34)=MONTH('Ownership Option 1'!$D$25),YEAR($AK34)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV34+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV34>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV34)=6,MONTH(AV34)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV34)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG34<$AB$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN34>='Ownership Option 1'!$D$25,BG34<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK34)=MONTH('Ownership Option 1'!$D$25),YEAR($AK34)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG34<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG34>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 1'!$D$22),YEAR($DN34)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG34>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG34)=MONTH('Ownership Option 1'!$D$22),YEAR(BG34)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG34)=MONTH('Ownership Option 1'!$D$22),YEAR(BG34)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG34)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT34<$BV$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN34>='Ownership Option 2'!$D$25,BT34<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT34)=MONTH('Ownership Option 2'!$D25),YEAR($BT34)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT34+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT34+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT34)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT34)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY28:BY33)>0,IF(OR(MONTH(BT34)=6,MONTH(BT34)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT34)=6,MONTH(BT34)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT34)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT34)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE34<$BV$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN34>='Ownership Option 2'!$D$25,CE34<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK34)=MONTH('Ownership Option 2'!$D$25),YEAR($AK34)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE34+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE34+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE34)=6,MONTH(CE34)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE34)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP34<$BV$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN34>='Ownership Option 2'!$D$25,CP34<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK34)=MONTH('Ownership Option 2'!$D$25),YEAR($AK34)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP34+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP34>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP34)=6,MONTH(CP34)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP34)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA34<$BV$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA34>='Ownership Option 2'!$D$25,DA34<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA34)=MONTH('Ownership Option 2'!$D$25),YEAR($DA34)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA34<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA34>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA34)=MONTH('Ownership Option 2'!$D$22),YEAR($DA34)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA34>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA34)=MONTH('Ownership Option 2'!$D$22),YEAR(DA34)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA34)=MONTH('Ownership Option 2'!$D$22),YEAR(DA34)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA34)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN34<$DP$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN34>='Ownership Option 3'!$D$25,DN34<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 3'!$D$25),YEAR($DN34)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN34+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN34+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN34)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN34)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS28:DS33)>0,IF(OR(MONTH(DN34)=6,MONTH(DN34)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN34)=6,MONTH(DN34)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN34>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN34)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN34)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN34)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN34)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY34<$DP$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY34>='Ownership Option 3'!$D$25,DY34<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY34)=MONTH('Ownership Option 3'!$D$25),YEAR($DY34)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY34+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY34+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY34)=6,MONTH(DY34)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY34)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY34>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY34)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY34)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY34)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY34)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ34<$DP$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ34>='Ownership Option 3'!$D$25,EJ34<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ34)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ34)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ34+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ34>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ34)=6,MONTH(EJ34)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ34)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ34>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ34)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ34)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ34)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ34)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ34)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU34<$DP$19,$I34,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU34>='Ownership Option 3'!$D$25,EU34<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU34)=MONTH('Ownership Option 3'!$D$25),YEAR($EU34)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU34<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU34>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU34)=MONTH('Ownership Option 3'!$D$22),YEAR($EU34)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU34>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU34)=MONTH('Ownership Option 3'!$D$22),YEAR(EU34)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU34)=MONTH('Ownership Option 3'!$D$22),YEAR(EU34)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU34)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[11,"1900-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B35>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B35))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B35))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B35)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B35))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B35))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B35))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B35>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B35))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B35))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B35)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B35))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B35))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B35))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B35>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B35))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B35))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B35)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B35))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B35))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B35))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B35>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B35))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B35))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B35)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B35))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B35))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B35))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B35>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B35))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B35))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B35)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B35))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B35))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B35))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B35>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B35))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B35)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B35))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B35)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B35))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B35)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B35))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B35))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B35-TODAY())/365.25))),\"\")","v":""},0,0,null,"1900-12-01",{"$f":"IF(AND('Cash Flows'!$L35<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I35,\"\")","v":""},{"$f":"IFERROR(IF(M35=\"\",IF(AND(L35<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L35<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L35>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L35<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L35>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L35<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L35>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L35<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L35>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L35<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L35)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L35)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L35)=MONTH('Lease Option 1'!$D$13),YEAR($L35)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1900-12-01",{"$f":"IF(AND('Cash Flows'!$L35<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I35,\"\")","v":""},{"$f":"IFERROR(IF(T35=\"\",IF(AND(S35<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S35<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S35>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S35<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S35>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S35<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S35>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S35<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S35>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S35<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S35)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S35)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L35)=MONTH('Lease Option 2'!$D$13),YEAR($L35)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z35<$AB$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z35>='Ownership Option 1'!$D$25,Z35<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z35)=MONTH('Ownership Option 1'!$D$25),YEAR($L35)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z35+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z35+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z35)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z35)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE29:AE34)>0,IF(OR(MONTH(Z35)=6,MONTH(Z35)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z35)=6,MONTH(Z35)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z35)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z35>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z35)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z35)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z35)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z35)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1900-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK35<$AB$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN35>='Ownership Option 1'!$D$25,AK35<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK35)=MONTH('Ownership Option 1'!$D$25),YEAR($AK35)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK35+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK35+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK35)=6,MONTH(AK35)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK35)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV35<$AB$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN35>='Ownership Option 1'!$D$25,AV35<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK35)=MONTH('Ownership Option 1'!$D$25),YEAR($AK35)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV35+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV35>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV35)=6,MONTH(AV35)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV35)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG35<$AB$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN35>='Ownership Option 1'!$D$25,BG35<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK35)=MONTH('Ownership Option 1'!$D$25),YEAR($AK35)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG35<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG35>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 1'!$D$22),YEAR($DN35)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG35>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG35)=MONTH('Ownership Option 1'!$D$22),YEAR(BG35)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG35)=MONTH('Ownership Option 1'!$D$22),YEAR(BG35)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG35)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT35<$BV$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN35>='Ownership Option 2'!$D$25,BT35<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT35)=MONTH('Ownership Option 2'!$D25),YEAR($BT35)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT35+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT35+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT35)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT35)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY29:BY34)>0,IF(OR(MONTH(BT35)=6,MONTH(BT35)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT35)=6,MONTH(BT35)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT35)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT35)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE35<$BV$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN35>='Ownership Option 2'!$D$25,CE35<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK35)=MONTH('Ownership Option 2'!$D$25),YEAR($AK35)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE35+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE35+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE35)=6,MONTH(CE35)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE35)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP35<$BV$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN35>='Ownership Option 2'!$D$25,CP35<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK35)=MONTH('Ownership Option 2'!$D$25),YEAR($AK35)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP35+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP35>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP35)=6,MONTH(CP35)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP35)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA35<$BV$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA35>='Ownership Option 2'!$D$25,DA35<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA35)=MONTH('Ownership Option 2'!$D$25),YEAR($DA35)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA35<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA35>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA35)=MONTH('Ownership Option 2'!$D$22),YEAR($DA35)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA35>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA35)=MONTH('Ownership Option 2'!$D$22),YEAR(DA35)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA35)=MONTH('Ownership Option 2'!$D$22),YEAR(DA35)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA35)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1900-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN35<$DP$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN35>='Ownership Option 3'!$D$25,DN35<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 3'!$D$25),YEAR($DN35)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN35+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN35+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN35)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN35)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS29:DS34)>0,IF(OR(MONTH(DN35)=6,MONTH(DN35)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN35)=6,MONTH(DN35)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN35>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN35)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN35)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN35)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN35)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY35<$DP$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY35>='Ownership Option 3'!$D$25,DY35<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY35)=MONTH('Ownership Option 3'!$D$25),YEAR($DY35)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY35+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY35+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY35)=6,MONTH(DY35)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY35)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY35>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY35)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY35)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY35)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY35)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ35<$DP$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ35>='Ownership Option 3'!$D$25,EJ35<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ35)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ35)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ35+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ35>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ35)=6,MONTH(EJ35)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ35)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ35>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ35)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ35)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ35)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ35)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ35)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1900-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU35<$DP$19,$I35,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU35>='Ownership Option 3'!$D$25,EU35<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU35)=MONTH('Ownership Option 3'!$D$25),YEAR($EU35)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU35<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU35>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU35)=MONTH('Ownership Option 3'!$D$22),YEAR($EU35)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU35>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU35)=MONTH('Ownership Option 3'!$D$22),YEAR(EU35)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU35)=MONTH('Ownership Option 3'!$D$22),YEAR(EU35)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU35)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[12,"1901-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B36>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B36))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B36))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B36)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B36))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B36))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B36))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B36>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B36))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B36))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B36)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B36))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B36))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B36))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B36>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B36))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B36))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B36)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B36))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B36))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B36))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B36>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B36))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B36))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B36)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B36))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B36))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B36))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B36>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B36))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B36))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B36)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B36))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B36))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B36))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B36>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B36))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B36)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B36))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B36)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B36))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B36)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B36))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B36))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B36-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-01-01",{"$f":"IF(AND('Cash Flows'!$L36<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I36,\"\")","v":""},{"$f":"IFERROR(IF(M36=\"\",IF(AND(L36<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L36<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L36>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L36<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L36>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L36<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L36>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L36<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L36>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L36<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L36)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L36)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L36)=MONTH('Lease Option 1'!$D$13),YEAR($L36)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-01-01",{"$f":"IF(AND('Cash Flows'!$L36<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I36,\"\")","v":""},{"$f":"IFERROR(IF(T36=\"\",IF(AND(S36<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S36<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S36>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S36<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S36>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S36<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S36>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S36<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S36>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S36<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S36)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S36)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L36)=MONTH('Lease Option 2'!$D$13),YEAR($L36)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z36<$AB$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z36>='Ownership Option 1'!$D$25,Z36<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z36)=MONTH('Ownership Option 1'!$D$25),YEAR($L36)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z36+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z36+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z36)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z36)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE30:AE35)>0,IF(OR(MONTH(Z36)=6,MONTH(Z36)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z36)=6,MONTH(Z36)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z36)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z36>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z36)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z36)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z36)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z36)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK36<$AB$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN36>='Ownership Option 1'!$D$25,AK36<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK36)=MONTH('Ownership Option 1'!$D$25),YEAR($AK36)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK36+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK36+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK36)=6,MONTH(AK36)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK36)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV36<$AB$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN36>='Ownership Option 1'!$D$25,AV36<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK36)=MONTH('Ownership Option 1'!$D$25),YEAR($AK36)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV36+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV36>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV36)=6,MONTH(AV36)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV36)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG36<$AB$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN36>='Ownership Option 1'!$D$25,BG36<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK36)=MONTH('Ownership Option 1'!$D$25),YEAR($AK36)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG36<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG36>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 1'!$D$22),YEAR($DN36)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG36>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG36)=MONTH('Ownership Option 1'!$D$22),YEAR(BG36)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG36)=MONTH('Ownership Option 1'!$D$22),YEAR(BG36)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG36)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT36<$BV$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN36>='Ownership Option 2'!$D$25,BT36<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT36)=MONTH('Ownership Option 2'!$D25),YEAR($BT36)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT36+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT36+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT36)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT36)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY30:BY35)>0,IF(OR(MONTH(BT36)=6,MONTH(BT36)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT36)=6,MONTH(BT36)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT36)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT36)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE36<$BV$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN36>='Ownership Option 2'!$D$25,CE36<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK36)=MONTH('Ownership Option 2'!$D$25),YEAR($AK36)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE36+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE36+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE36)=6,MONTH(CE36)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE36)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP36<$BV$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN36>='Ownership Option 2'!$D$25,CP36<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK36)=MONTH('Ownership Option 2'!$D$25),YEAR($AK36)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP36+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP36>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP36)=6,MONTH(CP36)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP36)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA36<$BV$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA36>='Ownership Option 2'!$D$25,DA36<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA36)=MONTH('Ownership Option 2'!$D$25),YEAR($DA36)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA36<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA36>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA36)=MONTH('Ownership Option 2'!$D$22),YEAR($DA36)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA36>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA36)=MONTH('Ownership Option 2'!$D$22),YEAR(DA36)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA36)=MONTH('Ownership Option 2'!$D$22),YEAR(DA36)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA36)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN36<$DP$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN36>='Ownership Option 3'!$D$25,DN36<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 3'!$D$25),YEAR($DN36)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN36+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN36+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN36)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN36)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS30:DS35)>0,IF(OR(MONTH(DN36)=6,MONTH(DN36)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN36)=6,MONTH(DN36)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN36>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN36)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN36)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN36)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN36)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY36<$DP$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY36>='Ownership Option 3'!$D$25,DY36<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY36)=MONTH('Ownership Option 3'!$D$25),YEAR($DY36)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY36+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY36+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY36)=6,MONTH(DY36)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY36)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY36>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY36)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY36)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY36)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY36)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ36<$DP$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ36>='Ownership Option 3'!$D$25,EJ36<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ36)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ36)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ36+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ36>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ36)=6,MONTH(EJ36)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ36)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ36>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ36)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ36)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ36)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ36)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ36)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU36<$DP$19,$I36,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU36>='Ownership Option 3'!$D$25,EU36<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU36)=MONTH('Ownership Option 3'!$D$25),YEAR($EU36)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU36<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU36>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU36)=MONTH('Ownership Option 3'!$D$22),YEAR($EU36)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU36>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU36)=MONTH('Ownership Option 3'!$D$22),YEAR(EU36)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU36)=MONTH('Ownership Option 3'!$D$22),YEAR(EU36)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU36)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[13,"1901-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B37>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B37))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B37))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B37)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B37))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B37))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B37))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B37>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B37))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B37))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B37)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B37))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B37))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B37))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B37>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B37))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B37))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B37)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B37))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B37))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B37))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B37>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B37))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B37))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B37)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B37))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B37))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B37))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B37>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B37))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B37))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B37)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B37))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B37))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B37))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B37>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B37))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B37)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B37))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B37)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B37))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B37)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B37))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B37))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B37-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-02-01",{"$f":"IF(AND('Cash Flows'!$L37<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I37,\"\")","v":""},{"$f":"IFERROR(IF(M37=\"\",IF(AND(L37<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L37<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L37>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L37<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L37>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L37<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L37>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L37<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L37>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L37<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L37)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L37)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L37)=MONTH('Lease Option 1'!$D$13),YEAR($L37)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-02-01",{"$f":"IF(AND('Cash Flows'!$L37<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I37,\"\")","v":""},{"$f":"IFERROR(IF(T37=\"\",IF(AND(S37<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S37<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S37>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S37<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S37>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S37<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S37>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S37<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S37>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S37<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S37)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S37)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L37)=MONTH('Lease Option 2'!$D$13),YEAR($L37)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z37<$AB$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z37>='Ownership Option 1'!$D$25,Z37<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z37)=MONTH('Ownership Option 1'!$D$25),YEAR($L37)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z37+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z37+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z37)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z37)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE31:AE36)>0,IF(OR(MONTH(Z37)=6,MONTH(Z37)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z37)=6,MONTH(Z37)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z37)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z37>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z37)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z37)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z37)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z37)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK37<$AB$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN37>='Ownership Option 1'!$D$25,AK37<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK37)=MONTH('Ownership Option 1'!$D$25),YEAR($AK37)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK37+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK37+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK37)=6,MONTH(AK37)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK37)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV37<$AB$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN37>='Ownership Option 1'!$D$25,AV37<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK37)=MONTH('Ownership Option 1'!$D$25),YEAR($AK37)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV37+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV37>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV37)=6,MONTH(AV37)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV37)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG37<$AB$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN37>='Ownership Option 1'!$D$25,BG37<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK37)=MONTH('Ownership Option 1'!$D$25),YEAR($AK37)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG37<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG37>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 1'!$D$22),YEAR($DN37)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG37>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG37)=MONTH('Ownership Option 1'!$D$22),YEAR(BG37)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG37)=MONTH('Ownership Option 1'!$D$22),YEAR(BG37)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG37)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT37<$BV$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN37>='Ownership Option 2'!$D$25,BT37<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT37)=MONTH('Ownership Option 2'!$D25),YEAR($BT37)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT37+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT37+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT37)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT37)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY31:BY36)>0,IF(OR(MONTH(BT37)=6,MONTH(BT37)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT37)=6,MONTH(BT37)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT37)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT37)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE37<$BV$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN37>='Ownership Option 2'!$D$25,CE37<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK37)=MONTH('Ownership Option 2'!$D$25),YEAR($AK37)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE37+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE37+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE37)=6,MONTH(CE37)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE37)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP37<$BV$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN37>='Ownership Option 2'!$D$25,CP37<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK37)=MONTH('Ownership Option 2'!$D$25),YEAR($AK37)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP37+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP37>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP37)=6,MONTH(CP37)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP37)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA37<$BV$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA37>='Ownership Option 2'!$D$25,DA37<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA37)=MONTH('Ownership Option 2'!$D$25),YEAR($DA37)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA37<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA37>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA37)=MONTH('Ownership Option 2'!$D$22),YEAR($DA37)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA37>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA37)=MONTH('Ownership Option 2'!$D$22),YEAR(DA37)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA37)=MONTH('Ownership Option 2'!$D$22),YEAR(DA37)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA37)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN37<$DP$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN37>='Ownership Option 3'!$D$25,DN37<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 3'!$D$25),YEAR($DN37)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN37+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN37+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN37)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN37)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS31:DS36)>0,IF(OR(MONTH(DN37)=6,MONTH(DN37)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN37)=6,MONTH(DN37)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN37>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN37)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN37)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN37)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN37)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY37<$DP$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY37>='Ownership Option 3'!$D$25,DY37<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY37)=MONTH('Ownership Option 3'!$D$25),YEAR($DY37)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY37+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY37+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY37)=6,MONTH(DY37)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY37)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY37>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY37)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY37)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY37)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY37)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ37<$DP$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ37>='Ownership Option 3'!$D$25,EJ37<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ37)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ37)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ37+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ37>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ37)=6,MONTH(EJ37)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ37)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ37>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ37)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ37)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ37)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ37)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ37)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU37<$DP$19,$I37,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU37>='Ownership Option 3'!$D$25,EU37<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU37)=MONTH('Ownership Option 3'!$D$25),YEAR($EU37)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU37<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU37>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU37)=MONTH('Ownership Option 3'!$D$22),YEAR($EU37)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU37>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU37)=MONTH('Ownership Option 3'!$D$22),YEAR(EU37)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU37)=MONTH('Ownership Option 3'!$D$22),YEAR(EU37)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU37)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[14,"1901-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B38>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B38))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B38))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B38)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B38))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B38))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B38))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B38>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B38))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B38))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B38)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B38))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B38))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B38))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B38>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B38))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B38))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B38)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B38))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B38))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B38))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B38>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B38))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B38))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B38)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B38))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B38))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B38))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B38>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B38))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B38))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B38)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B38))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B38))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B38))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B38>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B38))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B38)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B38))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B38)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B38))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B38)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B38))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B38))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B38-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-03-01",{"$f":"IF(AND('Cash Flows'!$L38<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I38,\"\")","v":""},{"$f":"IFERROR(IF(M38=\"\",IF(AND(L38<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L38<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L38>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L38<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L38>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L38<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L38>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L38<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L38>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L38<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L38)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L38)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L38)=MONTH('Lease Option 1'!$D$13),YEAR($L38)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-03-01",{"$f":"IF(AND('Cash Flows'!$L38<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I38,\"\")","v":""},{"$f":"IFERROR(IF(T38=\"\",IF(AND(S38<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S38<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S38>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S38<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S38>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S38<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S38>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S38<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S38>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S38<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S38)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S38)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L38)=MONTH('Lease Option 2'!$D$13),YEAR($L38)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z38<$AB$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z38>='Ownership Option 1'!$D$25,Z38<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z38)=MONTH('Ownership Option 1'!$D$25),YEAR($L38)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z38+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z38+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z38)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z38)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE32:AE37)>0,IF(OR(MONTH(Z38)=6,MONTH(Z38)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z38)=6,MONTH(Z38)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z38)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z38>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z38)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z38)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z38)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z38)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK38<$AB$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN38>='Ownership Option 1'!$D$25,AK38<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK38)=MONTH('Ownership Option 1'!$D$25),YEAR($AK38)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK38+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK38+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK38)=6,MONTH(AK38)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK38)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV38<$AB$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN38>='Ownership Option 1'!$D$25,AV38<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK38)=MONTH('Ownership Option 1'!$D$25),YEAR($AK38)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV38+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV38>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV38)=6,MONTH(AV38)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV38)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG38<$AB$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN38>='Ownership Option 1'!$D$25,BG38<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK38)=MONTH('Ownership Option 1'!$D$25),YEAR($AK38)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG38<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG38>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 1'!$D$22),YEAR($DN38)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG38>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG38)=MONTH('Ownership Option 1'!$D$22),YEAR(BG38)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG38)=MONTH('Ownership Option 1'!$D$22),YEAR(BG38)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG38)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT38<$BV$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN38>='Ownership Option 2'!$D$25,BT38<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT38)=MONTH('Ownership Option 2'!$D25),YEAR($BT38)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT38+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT38+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT38)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT38)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY32:BY37)>0,IF(OR(MONTH(BT38)=6,MONTH(BT38)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT38)=6,MONTH(BT38)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT38)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT38)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE38<$BV$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN38>='Ownership Option 2'!$D$25,CE38<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK38)=MONTH('Ownership Option 2'!$D$25),YEAR($AK38)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE38+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE38+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE38)=6,MONTH(CE38)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE38)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP38<$BV$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN38>='Ownership Option 2'!$D$25,CP38<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK38)=MONTH('Ownership Option 2'!$D$25),YEAR($AK38)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP38+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP38>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP38)=6,MONTH(CP38)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP38)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA38<$BV$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA38>='Ownership Option 2'!$D$25,DA38<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA38)=MONTH('Ownership Option 2'!$D$25),YEAR($DA38)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA38<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA38>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA38)=MONTH('Ownership Option 2'!$D$22),YEAR($DA38)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA38>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA38)=MONTH('Ownership Option 2'!$D$22),YEAR(DA38)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA38)=MONTH('Ownership Option 2'!$D$22),YEAR(DA38)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA38)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN38<$DP$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN38>='Ownership Option 3'!$D$25,DN38<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 3'!$D$25),YEAR($DN38)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN38+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN38+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN38)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN38)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS32:DS37)>0,IF(OR(MONTH(DN38)=6,MONTH(DN38)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN38)=6,MONTH(DN38)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN38>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN38)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN38)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN38)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN38)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY38<$DP$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY38>='Ownership Option 3'!$D$25,DY38<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY38)=MONTH('Ownership Option 3'!$D$25),YEAR($DY38)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY38+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY38+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY38)=6,MONTH(DY38)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY38)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY38>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY38)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY38)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY38)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY38)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ38<$DP$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ38>='Ownership Option 3'!$D$25,EJ38<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ38)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ38)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ38+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ38>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ38)=6,MONTH(EJ38)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ38)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ38>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ38)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ38)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ38)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ38)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ38)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU38<$DP$19,$I38,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU38>='Ownership Option 3'!$D$25,EU38<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU38)=MONTH('Ownership Option 3'!$D$25),YEAR($EU38)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU38<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU38>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU38)=MONTH('Ownership Option 3'!$D$22),YEAR($EU38)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU38>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU38)=MONTH('Ownership Option 3'!$D$22),YEAR(EU38)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU38)=MONTH('Ownership Option 3'!$D$22),YEAR(EU38)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU38)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[15,"1901-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B39>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B39))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B39))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B39)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B39))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B39))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B39))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B39>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B39))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B39))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B39)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B39))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B39))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B39))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B39>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B39))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B39))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B39)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B39))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B39))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B39))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B39>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B39))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B39))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B39)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B39))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B39))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B39))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B39>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B39))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B39))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B39)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B39))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B39))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B39))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B39>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B39))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B39)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B39))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B39)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B39))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B39)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B39))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B39))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B39-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-04-01",{"$f":"IF(AND('Cash Flows'!$L39<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I39,\"\")","v":""},{"$f":"IFERROR(IF(M39=\"\",IF(AND(L39<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L39<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L39>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L39<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L39>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L39<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L39>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L39<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L39>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L39<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L39)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L39)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L39)=MONTH('Lease Option 1'!$D$13),YEAR($L39)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-04-01",{"$f":"IF(AND('Cash Flows'!$L39<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I39,\"\")","v":""},{"$f":"IFERROR(IF(T39=\"\",IF(AND(S39<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S39<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S39>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S39<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S39>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S39<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S39>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S39<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S39>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S39<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S39)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S39)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L39)=MONTH('Lease Option 2'!$D$13),YEAR($L39)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z39<$AB$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z39>='Ownership Option 1'!$D$25,Z39<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z39)=MONTH('Ownership Option 1'!$D$25),YEAR($L39)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z39+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z39+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z39)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z39)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE33:AE38)>0,IF(OR(MONTH(Z39)=6,MONTH(Z39)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z39)=6,MONTH(Z39)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z39)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z39>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z39)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z39)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z39)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z39)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK39<$AB$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN39>='Ownership Option 1'!$D$25,AK39<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK39)=MONTH('Ownership Option 1'!$D$25),YEAR($AK39)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK39+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK39+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK39)=6,MONTH(AK39)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK39)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV39<$AB$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN39>='Ownership Option 1'!$D$25,AV39<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK39)=MONTH('Ownership Option 1'!$D$25),YEAR($AK39)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV39+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV39>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV39)=6,MONTH(AV39)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV39)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG39<$AB$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN39>='Ownership Option 1'!$D$25,BG39<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK39)=MONTH('Ownership Option 1'!$D$25),YEAR($AK39)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG39<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG39>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 1'!$D$22),YEAR($DN39)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG39>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG39)=MONTH('Ownership Option 1'!$D$22),YEAR(BG39)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG39)=MONTH('Ownership Option 1'!$D$22),YEAR(BG39)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG39)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT39<$BV$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN39>='Ownership Option 2'!$D$25,BT39<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT39)=MONTH('Ownership Option 2'!$D25),YEAR($BT39)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT39+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT39+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT39)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT39)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY33:BY38)>0,IF(OR(MONTH(BT39)=6,MONTH(BT39)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT39)=6,MONTH(BT39)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT39)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT39)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE39<$BV$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN39>='Ownership Option 2'!$D$25,CE39<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK39)=MONTH('Ownership Option 2'!$D$25),YEAR($AK39)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE39+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE39+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE39)=6,MONTH(CE39)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE39)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP39<$BV$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN39>='Ownership Option 2'!$D$25,CP39<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK39)=MONTH('Ownership Option 2'!$D$25),YEAR($AK39)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP39+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP39>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP39)=6,MONTH(CP39)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP39)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA39<$BV$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA39>='Ownership Option 2'!$D$25,DA39<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA39)=MONTH('Ownership Option 2'!$D$25),YEAR($DA39)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA39<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA39>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA39)=MONTH('Ownership Option 2'!$D$22),YEAR($DA39)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA39>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA39)=MONTH('Ownership Option 2'!$D$22),YEAR(DA39)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA39)=MONTH('Ownership Option 2'!$D$22),YEAR(DA39)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA39)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN39<$DP$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN39>='Ownership Option 3'!$D$25,DN39<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 3'!$D$25),YEAR($DN39)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN39+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN39+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN39)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN39)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS33:DS38)>0,IF(OR(MONTH(DN39)=6,MONTH(DN39)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN39)=6,MONTH(DN39)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN39>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN39)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN39)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN39)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN39)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY39<$DP$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY39>='Ownership Option 3'!$D$25,DY39<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY39)=MONTH('Ownership Option 3'!$D$25),YEAR($DY39)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY39+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY39+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY39)=6,MONTH(DY39)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY39)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY39>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY39)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY39)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY39)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY39)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ39<$DP$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ39>='Ownership Option 3'!$D$25,EJ39<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ39)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ39)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ39+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ39>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ39)=6,MONTH(EJ39)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ39)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ39>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ39)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ39)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ39)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ39)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ39)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU39<$DP$19,$I39,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU39>='Ownership Option 3'!$D$25,EU39<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU39)=MONTH('Ownership Option 3'!$D$25),YEAR($EU39)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU39<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU39>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU39)=MONTH('Ownership Option 3'!$D$22),YEAR($EU39)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU39>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU39)=MONTH('Ownership Option 3'!$D$22),YEAR(EU39)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU39)=MONTH('Ownership Option 3'!$D$22),YEAR(EU39)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU39)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[16,"1901-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B40>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B40))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B40))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B40)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B40))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B40))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B40))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B40>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B40))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B40))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B40)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B40))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B40))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B40))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B40>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B40))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B40))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B40)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B40))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B40))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B40))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B40>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B40))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B40))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B40)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B40))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B40))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B40))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B40>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B40))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B40))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B40)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B40))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B40))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B40))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B40>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B40))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B40)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B40))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B40)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B40))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B40)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B40))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B40))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B40-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-05-01",{"$f":"IF(AND('Cash Flows'!$L40<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I40,\"\")","v":""},{"$f":"IFERROR(IF(M40=\"\",IF(AND(L40<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L40<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L40>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L40<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L40>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L40<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L40>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L40<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L40>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L40<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L40)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L40)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L40)=MONTH('Lease Option 1'!$D$13),YEAR($L40)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-05-01",{"$f":"IF(AND('Cash Flows'!$L40<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I40,\"\")","v":""},{"$f":"IFERROR(IF(T40=\"\",IF(AND(S40<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S40<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S40>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S40<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S40>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S40<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S40>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S40<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S40>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S40<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S40)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S40)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L40)=MONTH('Lease Option 2'!$D$13),YEAR($L40)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z40<$AB$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z40>='Ownership Option 1'!$D$25,Z40<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z40)=MONTH('Ownership Option 1'!$D$25),YEAR($L40)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z40+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z40+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z40)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z40)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE34:AE39)>0,IF(OR(MONTH(Z40)=6,MONTH(Z40)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z40)=6,MONTH(Z40)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z40)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z40>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z40)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z40)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z40)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z40)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK40<$AB$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN40>='Ownership Option 1'!$D$25,AK40<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK40)=MONTH('Ownership Option 1'!$D$25),YEAR($AK40)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK40+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK40+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK40)=6,MONTH(AK40)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK40)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV40<$AB$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN40>='Ownership Option 1'!$D$25,AV40<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK40)=MONTH('Ownership Option 1'!$D$25),YEAR($AK40)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV40+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV40>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV40)=6,MONTH(AV40)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV40)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG40<$AB$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN40>='Ownership Option 1'!$D$25,BG40<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK40)=MONTH('Ownership Option 1'!$D$25),YEAR($AK40)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG40<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG40>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 1'!$D$22),YEAR($DN40)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG40>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG40)=MONTH('Ownership Option 1'!$D$22),YEAR(BG40)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG40)=MONTH('Ownership Option 1'!$D$22),YEAR(BG40)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG40)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT40<$BV$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN40>='Ownership Option 2'!$D$25,BT40<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT40)=MONTH('Ownership Option 2'!$D25),YEAR($BT40)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT40+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT40+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT40)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT40)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY34:BY39)>0,IF(OR(MONTH(BT40)=6,MONTH(BT40)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT40)=6,MONTH(BT40)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT40)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT40)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE40<$BV$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN40>='Ownership Option 2'!$D$25,CE40<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK40)=MONTH('Ownership Option 2'!$D$25),YEAR($AK40)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE40+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE40+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE40)=6,MONTH(CE40)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE40)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP40<$BV$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN40>='Ownership Option 2'!$D$25,CP40<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK40)=MONTH('Ownership Option 2'!$D$25),YEAR($AK40)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP40+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP40>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP40)=6,MONTH(CP40)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP40)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA40<$BV$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA40>='Ownership Option 2'!$D$25,DA40<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA40)=MONTH('Ownership Option 2'!$D$25),YEAR($DA40)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA40<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA40>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA40)=MONTH('Ownership Option 2'!$D$22),YEAR($DA40)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA40>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA40)=MONTH('Ownership Option 2'!$D$22),YEAR(DA40)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA40)=MONTH('Ownership Option 2'!$D$22),YEAR(DA40)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA40)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN40<$DP$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN40>='Ownership Option 3'!$D$25,DN40<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 3'!$D$25),YEAR($DN40)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN40+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN40+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN40)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN40)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS34:DS39)>0,IF(OR(MONTH(DN40)=6,MONTH(DN40)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN40)=6,MONTH(DN40)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN40>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN40)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN40)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN40)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN40)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY40<$DP$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY40>='Ownership Option 3'!$D$25,DY40<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY40)=MONTH('Ownership Option 3'!$D$25),YEAR($DY40)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY40+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY40+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY40)=6,MONTH(DY40)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY40)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY40>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY40)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY40)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY40)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY40)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ40<$DP$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ40>='Ownership Option 3'!$D$25,EJ40<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ40)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ40)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ40+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ40>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ40)=6,MONTH(EJ40)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ40)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ40>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ40)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ40)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ40)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ40)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ40)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU40<$DP$19,$I40,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU40>='Ownership Option 3'!$D$25,EU40<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU40)=MONTH('Ownership Option 3'!$D$25),YEAR($EU40)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU40<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU40>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU40)=MONTH('Ownership Option 3'!$D$22),YEAR($EU40)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU40>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU40)=MONTH('Ownership Option 3'!$D$22),YEAR(EU40)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU40)=MONTH('Ownership Option 3'!$D$22),YEAR(EU40)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU40)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[17,"1901-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B41>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B41))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B41))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B41)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B41))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B41))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B41))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B41>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B41))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B41))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B41)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B41))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B41))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B41))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B41>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B41))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B41))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B41)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B41))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B41))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B41))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B41>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B41))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B41))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B41)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B41))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B41))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B41))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B41>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B41))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B41))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B41)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B41))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B41))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B41))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B41>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B41))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B41)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B41))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B41)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B41))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B41)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B41))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B41))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B41-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-06-01",{"$f":"IF(AND('Cash Flows'!$L41<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I41,\"\")","v":""},{"$f":"IFERROR(IF(M41=\"\",IF(AND(L41<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L41<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L41>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L41<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L41>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L41<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L41>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L41<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L41>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L41<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L41)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L41)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L41)=MONTH('Lease Option 1'!$D$13),YEAR($L41)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-06-01",{"$f":"IF(AND('Cash Flows'!$L41<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I41,\"\")","v":""},{"$f":"IFERROR(IF(T41=\"\",IF(AND(S41<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S41<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S41>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S41<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S41>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S41<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S41>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S41<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S41>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S41<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S41)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S41)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L41)=MONTH('Lease Option 2'!$D$13),YEAR($L41)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z41<$AB$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z41>='Ownership Option 1'!$D$25,Z41<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z41)=MONTH('Ownership Option 1'!$D$25),YEAR($L41)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z41+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z41+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z41)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z41)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE35:AE40)>0,IF(OR(MONTH(Z41)=6,MONTH(Z41)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z41)=6,MONTH(Z41)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z41)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z41>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z41)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z41)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z41)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z41)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK41<$AB$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN41>='Ownership Option 1'!$D$25,AK41<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK41)=MONTH('Ownership Option 1'!$D$25),YEAR($AK41)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK41+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK41+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK41)=6,MONTH(AK41)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK41)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV41<$AB$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN41>='Ownership Option 1'!$D$25,AV41<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK41)=MONTH('Ownership Option 1'!$D$25),YEAR($AK41)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV41+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV41>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV41)=6,MONTH(AV41)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV41)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG41<$AB$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN41>='Ownership Option 1'!$D$25,BG41<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK41)=MONTH('Ownership Option 1'!$D$25),YEAR($AK41)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG41<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG41>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 1'!$D$22),YEAR($DN41)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG41>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG41)=MONTH('Ownership Option 1'!$D$22),YEAR(BG41)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG41)=MONTH('Ownership Option 1'!$D$22),YEAR(BG41)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG41)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT41<$BV$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN41>='Ownership Option 2'!$D$25,BT41<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT41)=MONTH('Ownership Option 2'!$D25),YEAR($BT41)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT41+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT41+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT41)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT41)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY35:BY40)>0,IF(OR(MONTH(BT41)=6,MONTH(BT41)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT41)=6,MONTH(BT41)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT41)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT41)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE41<$BV$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN41>='Ownership Option 2'!$D$25,CE41<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK41)=MONTH('Ownership Option 2'!$D$25),YEAR($AK41)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE41+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE41+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE41)=6,MONTH(CE41)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE41)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP41<$BV$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN41>='Ownership Option 2'!$D$25,CP41<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK41)=MONTH('Ownership Option 2'!$D$25),YEAR($AK41)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP41+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP41>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP41)=6,MONTH(CP41)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP41)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA41<$BV$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA41>='Ownership Option 2'!$D$25,DA41<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA41)=MONTH('Ownership Option 2'!$D$25),YEAR($DA41)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA41<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA41>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA41)=MONTH('Ownership Option 2'!$D$22),YEAR($DA41)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA41>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA41)=MONTH('Ownership Option 2'!$D$22),YEAR(DA41)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA41)=MONTH('Ownership Option 2'!$D$22),YEAR(DA41)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA41)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN41<$DP$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN41>='Ownership Option 3'!$D$25,DN41<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 3'!$D$25),YEAR($DN41)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN41+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN41+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN41)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN41)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS35:DS40)>0,IF(OR(MONTH(DN41)=6,MONTH(DN41)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN41)=6,MONTH(DN41)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN41>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN41)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN41)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN41)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN41)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY41<$DP$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY41>='Ownership Option 3'!$D$25,DY41<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY41)=MONTH('Ownership Option 3'!$D$25),YEAR($DY41)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY41+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY41+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY41)=6,MONTH(DY41)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY41)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY41>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY41)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY41)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY41)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY41)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ41<$DP$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ41>='Ownership Option 3'!$D$25,EJ41<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ41)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ41)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ41+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ41>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ41)=6,MONTH(EJ41)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ41)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ41>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ41)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ41)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ41)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ41)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ41)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU41<$DP$19,$I41,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU41>='Ownership Option 3'!$D$25,EU41<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU41)=MONTH('Ownership Option 3'!$D$25),YEAR($EU41)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU41<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU41>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU41)=MONTH('Ownership Option 3'!$D$22),YEAR($EU41)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU41>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU41)=MONTH('Ownership Option 3'!$D$22),YEAR(EU41)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU41)=MONTH('Ownership Option 3'!$D$22),YEAR(EU41)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU41)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[18,"1901-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B42>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B42))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B42))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B42)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B42))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B42))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B42))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B42>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B42))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B42))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B42)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B42))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B42))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B42))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B42>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B42))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B42))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B42)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B42))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B42))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B42))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B42>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B42))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B42))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B42)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B42))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B42))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B42))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B42>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B42))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B42))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B42)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B42))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B42))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B42))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B42>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B42))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B42)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B42))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B42)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B42))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B42)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B42))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B42))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B42-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-07-01",{"$f":"IF(AND('Cash Flows'!$L42<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I42,\"\")","v":""},{"$f":"IFERROR(IF(M42=\"\",IF(AND(L42<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L42<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L42>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L42<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L42>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L42<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L42>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L42<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L42>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L42<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L42)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L42)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L42)=MONTH('Lease Option 1'!$D$13),YEAR($L42)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-07-01",{"$f":"IF(AND('Cash Flows'!$L42<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I42,\"\")","v":""},{"$f":"IFERROR(IF(T42=\"\",IF(AND(S42<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S42<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S42>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S42<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S42>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S42<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S42>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S42<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S42>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S42<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S42)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S42)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L42)=MONTH('Lease Option 2'!$D$13),YEAR($L42)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z42<$AB$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z42>='Ownership Option 1'!$D$25,Z42<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z42)=MONTH('Ownership Option 1'!$D$25),YEAR($L42)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z42+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z42+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z42)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z42)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE36:AE41)>0,IF(OR(MONTH(Z42)=6,MONTH(Z42)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z42)=6,MONTH(Z42)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z42)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z42>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z42)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z42)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z42)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z42)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK42<$AB$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN42>='Ownership Option 1'!$D$25,AK42<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK42)=MONTH('Ownership Option 1'!$D$25),YEAR($AK42)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK42+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK42+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK42)=6,MONTH(AK42)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK42)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV42<$AB$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN42>='Ownership Option 1'!$D$25,AV42<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK42)=MONTH('Ownership Option 1'!$D$25),YEAR($AK42)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV42+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV42>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV42)=6,MONTH(AV42)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV42)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG42<$AB$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN42>='Ownership Option 1'!$D$25,BG42<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK42)=MONTH('Ownership Option 1'!$D$25),YEAR($AK42)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG42<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG42>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 1'!$D$22),YEAR($DN42)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG42>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG42)=MONTH('Ownership Option 1'!$D$22),YEAR(BG42)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG42)=MONTH('Ownership Option 1'!$D$22),YEAR(BG42)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG42)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT42<$BV$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN42>='Ownership Option 2'!$D$25,BT42<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT42)=MONTH('Ownership Option 2'!$D25),YEAR($BT42)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT42+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT42+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT42)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT42)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY36:BY41)>0,IF(OR(MONTH(BT42)=6,MONTH(BT42)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT42)=6,MONTH(BT42)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT42)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT42)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE42<$BV$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN42>='Ownership Option 2'!$D$25,CE42<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK42)=MONTH('Ownership Option 2'!$D$25),YEAR($AK42)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE42+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE42+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE42)=6,MONTH(CE42)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE42)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP42<$BV$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN42>='Ownership Option 2'!$D$25,CP42<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK42)=MONTH('Ownership Option 2'!$D$25),YEAR($AK42)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP42+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP42>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP42)=6,MONTH(CP42)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP42)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA42<$BV$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA42>='Ownership Option 2'!$D$25,DA42<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA42)=MONTH('Ownership Option 2'!$D$25),YEAR($DA42)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA42<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA42>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA42)=MONTH('Ownership Option 2'!$D$22),YEAR($DA42)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA42>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA42)=MONTH('Ownership Option 2'!$D$22),YEAR(DA42)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA42)=MONTH('Ownership Option 2'!$D$22),YEAR(DA42)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA42)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN42<$DP$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN42>='Ownership Option 3'!$D$25,DN42<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 3'!$D$25),YEAR($DN42)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN42+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN42+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN42)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN42)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS36:DS41)>0,IF(OR(MONTH(DN42)=6,MONTH(DN42)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN42)=6,MONTH(DN42)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN42>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN42)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN42)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN42)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN42)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY42<$DP$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY42>='Ownership Option 3'!$D$25,DY42<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY42)=MONTH('Ownership Option 3'!$D$25),YEAR($DY42)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY42+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY42+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY42)=6,MONTH(DY42)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY42)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY42>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY42)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY42)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY42)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY42)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ42<$DP$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ42>='Ownership Option 3'!$D$25,EJ42<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ42)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ42)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ42+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ42>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ42)=6,MONTH(EJ42)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ42)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ42>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ42)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ42)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ42)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ42)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ42)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU42<$DP$19,$I42,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU42>='Ownership Option 3'!$D$25,EU42<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU42)=MONTH('Ownership Option 3'!$D$25),YEAR($EU42)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU42<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU42>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU42)=MONTH('Ownership Option 3'!$D$22),YEAR($EU42)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU42>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU42)=MONTH('Ownership Option 3'!$D$22),YEAR(EU42)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU42)=MONTH('Ownership Option 3'!$D$22),YEAR(EU42)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU42)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[19,"1901-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B43>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B43))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B43))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B43)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B43))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B43))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B43))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B43>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B43))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B43))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B43)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B43))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B43))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B43))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B43>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B43))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B43))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B43)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B43))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B43))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B43))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B43>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B43))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B43))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B43)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B43))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B43))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B43))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B43>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B43))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B43))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B43)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B43))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B43))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B43))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B43>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B43))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B43)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B43))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B43)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B43))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B43)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B43))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B43))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B43-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-08-01",{"$f":"IF(AND('Cash Flows'!$L43<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I43,\"\")","v":""},{"$f":"IFERROR(IF(M43=\"\",IF(AND(L43<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L43<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L43>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L43<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L43>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L43<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L43>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L43<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L43>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L43<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L43)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L43)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L43)=MONTH('Lease Option 1'!$D$13),YEAR($L43)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-08-01",{"$f":"IF(AND('Cash Flows'!$L43<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I43,\"\")","v":""},{"$f":"IFERROR(IF(T43=\"\",IF(AND(S43<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S43<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S43>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S43<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S43>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S43<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S43>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S43<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S43>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S43<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S43)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S43)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L43)=MONTH('Lease Option 2'!$D$13),YEAR($L43)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z43<$AB$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z43>='Ownership Option 1'!$D$25,Z43<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z43)=MONTH('Ownership Option 1'!$D$25),YEAR($L43)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z43+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z43+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z43)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z43)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE37:AE42)>0,IF(OR(MONTH(Z43)=6,MONTH(Z43)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z43)=6,MONTH(Z43)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z43)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z43>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z43)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z43)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z43)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z43)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK43<$AB$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN43>='Ownership Option 1'!$D$25,AK43<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK43)=MONTH('Ownership Option 1'!$D$25),YEAR($AK43)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK43+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK43+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK43)=6,MONTH(AK43)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK43)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV43<$AB$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN43>='Ownership Option 1'!$D$25,AV43<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK43)=MONTH('Ownership Option 1'!$D$25),YEAR($AK43)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV43+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV43>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV43)=6,MONTH(AV43)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV43)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG43<$AB$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN43>='Ownership Option 1'!$D$25,BG43<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK43)=MONTH('Ownership Option 1'!$D$25),YEAR($AK43)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG43<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG43>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 1'!$D$22),YEAR($DN43)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG43>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG43)=MONTH('Ownership Option 1'!$D$22),YEAR(BG43)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG43)=MONTH('Ownership Option 1'!$D$22),YEAR(BG43)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG43)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT43<$BV$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN43>='Ownership Option 2'!$D$25,BT43<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT43)=MONTH('Ownership Option 2'!$D25),YEAR($BT43)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT43+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT43+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT43)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT43)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY37:BY42)>0,IF(OR(MONTH(BT43)=6,MONTH(BT43)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT43)=6,MONTH(BT43)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT43)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT43)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE43<$BV$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN43>='Ownership Option 2'!$D$25,CE43<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK43)=MONTH('Ownership Option 2'!$D$25),YEAR($AK43)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE43+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE43+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE43)=6,MONTH(CE43)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE43)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP43<$BV$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN43>='Ownership Option 2'!$D$25,CP43<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK43)=MONTH('Ownership Option 2'!$D$25),YEAR($AK43)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP43+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP43>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP43)=6,MONTH(CP43)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP43)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA43<$BV$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA43>='Ownership Option 2'!$D$25,DA43<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA43)=MONTH('Ownership Option 2'!$D$25),YEAR($DA43)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA43<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA43>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA43)=MONTH('Ownership Option 2'!$D$22),YEAR($DA43)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA43>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA43)=MONTH('Ownership Option 2'!$D$22),YEAR(DA43)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA43)=MONTH('Ownership Option 2'!$D$22),YEAR(DA43)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA43)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN43<$DP$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN43>='Ownership Option 3'!$D$25,DN43<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 3'!$D$25),YEAR($DN43)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN43+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN43+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN43)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN43)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS37:DS42)>0,IF(OR(MONTH(DN43)=6,MONTH(DN43)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN43)=6,MONTH(DN43)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN43>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN43)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN43)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN43)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN43)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY43<$DP$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY43>='Ownership Option 3'!$D$25,DY43<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY43)=MONTH('Ownership Option 3'!$D$25),YEAR($DY43)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY43+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY43+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY43)=6,MONTH(DY43)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY43)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY43>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY43)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY43)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY43)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY43)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ43<$DP$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ43>='Ownership Option 3'!$D$25,EJ43<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ43)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ43)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ43+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ43>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ43)=6,MONTH(EJ43)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ43)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ43>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ43)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ43)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ43)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ43)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ43)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU43<$DP$19,$I43,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU43>='Ownership Option 3'!$D$25,EU43<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU43)=MONTH('Ownership Option 3'!$D$25),YEAR($EU43)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU43<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU43>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU43)=MONTH('Ownership Option 3'!$D$22),YEAR($EU43)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU43>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU43)=MONTH('Ownership Option 3'!$D$22),YEAR(EU43)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU43)=MONTH('Ownership Option 3'!$D$22),YEAR(EU43)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU43)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[20,"1901-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B44>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B44))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B44))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B44)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B44))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B44))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B44))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B44>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B44))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B44))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B44)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B44))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B44))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B44))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B44>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B44))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B44))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B44)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B44))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B44))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B44))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B44>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B44))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B44))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B44)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B44))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B44))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B44))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B44>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B44))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B44))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B44)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B44))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B44))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B44))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B44>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B44))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B44)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B44))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B44)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B44))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B44)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B44))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B44))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B44-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-09-01",{"$f":"IF(AND('Cash Flows'!$L44<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I44,\"\")","v":""},{"$f":"IFERROR(IF(M44=\"\",IF(AND(L44<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L44<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L44>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L44<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L44>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L44<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L44>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L44<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L44>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L44<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L44)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L44)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L44)=MONTH('Lease Option 1'!$D$13),YEAR($L44)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-09-01",{"$f":"IF(AND('Cash Flows'!$L44<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I44,\"\")","v":""},{"$f":"IFERROR(IF(T44=\"\",IF(AND(S44<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S44<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S44>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S44<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S44>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S44<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S44>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S44<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S44>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S44<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S44)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S44)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L44)=MONTH('Lease Option 2'!$D$13),YEAR($L44)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z44<$AB$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z44>='Ownership Option 1'!$D$25,Z44<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z44)=MONTH('Ownership Option 1'!$D$25),YEAR($L44)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z44+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z44+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z44)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z44)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE38:AE43)>0,IF(OR(MONTH(Z44)=6,MONTH(Z44)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z44)=6,MONTH(Z44)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z44)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z44>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z44)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z44)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z44)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z44)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK44<$AB$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN44>='Ownership Option 1'!$D$25,AK44<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK44)=MONTH('Ownership Option 1'!$D$25),YEAR($AK44)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK44+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK44+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK44)=6,MONTH(AK44)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK44)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV44<$AB$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN44>='Ownership Option 1'!$D$25,AV44<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK44)=MONTH('Ownership Option 1'!$D$25),YEAR($AK44)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV44+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV44>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV44)=6,MONTH(AV44)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV44)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG44<$AB$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN44>='Ownership Option 1'!$D$25,BG44<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK44)=MONTH('Ownership Option 1'!$D$25),YEAR($AK44)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG44<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG44>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 1'!$D$22),YEAR($DN44)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG44>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG44)=MONTH('Ownership Option 1'!$D$22),YEAR(BG44)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG44)=MONTH('Ownership Option 1'!$D$22),YEAR(BG44)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG44)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT44<$BV$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN44>='Ownership Option 2'!$D$25,BT44<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT44)=MONTH('Ownership Option 2'!$D25),YEAR($BT44)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT44+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT44+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT44)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT44)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY38:BY43)>0,IF(OR(MONTH(BT44)=6,MONTH(BT44)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT44)=6,MONTH(BT44)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT44)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT44)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE44<$BV$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN44>='Ownership Option 2'!$D$25,CE44<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK44)=MONTH('Ownership Option 2'!$D$25),YEAR($AK44)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE44+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE44+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE44)=6,MONTH(CE44)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE44)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP44<$BV$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN44>='Ownership Option 2'!$D$25,CP44<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK44)=MONTH('Ownership Option 2'!$D$25),YEAR($AK44)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP44+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP44>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP44)=6,MONTH(CP44)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP44)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA44<$BV$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA44>='Ownership Option 2'!$D$25,DA44<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA44)=MONTH('Ownership Option 2'!$D$25),YEAR($DA44)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA44<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA44>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA44)=MONTH('Ownership Option 2'!$D$22),YEAR($DA44)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA44>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA44)=MONTH('Ownership Option 2'!$D$22),YEAR(DA44)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA44)=MONTH('Ownership Option 2'!$D$22),YEAR(DA44)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA44)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN44<$DP$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN44>='Ownership Option 3'!$D$25,DN44<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 3'!$D$25),YEAR($DN44)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN44+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN44+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN44)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN44)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS38:DS43)>0,IF(OR(MONTH(DN44)=6,MONTH(DN44)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN44)=6,MONTH(DN44)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN44>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN44)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN44)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN44)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN44)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY44<$DP$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY44>='Ownership Option 3'!$D$25,DY44<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY44)=MONTH('Ownership Option 3'!$D$25),YEAR($DY44)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY44+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY44+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY44)=6,MONTH(DY44)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY44)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY44>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY44)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY44)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY44)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY44)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ44<$DP$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ44>='Ownership Option 3'!$D$25,EJ44<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ44)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ44)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ44+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ44>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ44)=6,MONTH(EJ44)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ44)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ44>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ44)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ44)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ44)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ44)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ44)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU44<$DP$19,$I44,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU44>='Ownership Option 3'!$D$25,EU44<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU44)=MONTH('Ownership Option 3'!$D$25),YEAR($EU44)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU44<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU44>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU44)=MONTH('Ownership Option 3'!$D$22),YEAR($EU44)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU44>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU44)=MONTH('Ownership Option 3'!$D$22),YEAR(EU44)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU44)=MONTH('Ownership Option 3'!$D$22),YEAR(EU44)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU44)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[21,"1901-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B45>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B45))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B45))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B45)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B45))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B45))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B45))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B45>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B45))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B45))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B45)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B45))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B45))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B45))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B45>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B45))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B45))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B45)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B45))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B45))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B45))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B45>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B45))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B45))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B45)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B45))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B45))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B45))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B45>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B45))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B45))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B45)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B45))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B45))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B45))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B45>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B45))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B45)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B45))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B45)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B45))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B45)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B45))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B45))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B45-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-10-01",{"$f":"IF(AND('Cash Flows'!$L45<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I45,\"\")","v":""},{"$f":"IFERROR(IF(M45=\"\",IF(AND(L45<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L45<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L45>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L45<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L45>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L45<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L45>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L45<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L45>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L45<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L45)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L45)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L45)=MONTH('Lease Option 1'!$D$13),YEAR($L45)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-10-01",{"$f":"IF(AND('Cash Flows'!$L45<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I45,\"\")","v":""},{"$f":"IFERROR(IF(T45=\"\",IF(AND(S45<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S45<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S45>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S45<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S45>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S45<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S45>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S45<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S45>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S45<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S45)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S45)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L45)=MONTH('Lease Option 2'!$D$13),YEAR($L45)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z45<$AB$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z45>='Ownership Option 1'!$D$25,Z45<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z45)=MONTH('Ownership Option 1'!$D$25),YEAR($L45)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z45+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z45+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z45)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z45)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE39:AE44)>0,IF(OR(MONTH(Z45)=6,MONTH(Z45)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z45)=6,MONTH(Z45)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z45)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z45>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z45)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z45)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z45)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z45)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK45<$AB$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN45>='Ownership Option 1'!$D$25,AK45<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK45)=MONTH('Ownership Option 1'!$D$25),YEAR($AK45)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK45+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK45+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK45)=6,MONTH(AK45)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK45)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV45<$AB$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN45>='Ownership Option 1'!$D$25,AV45<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK45)=MONTH('Ownership Option 1'!$D$25),YEAR($AK45)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV45+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV45>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV45)=6,MONTH(AV45)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV45)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG45<$AB$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN45>='Ownership Option 1'!$D$25,BG45<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK45)=MONTH('Ownership Option 1'!$D$25),YEAR($AK45)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG45<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG45>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 1'!$D$22),YEAR($DN45)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG45>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG45)=MONTH('Ownership Option 1'!$D$22),YEAR(BG45)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG45)=MONTH('Ownership Option 1'!$D$22),YEAR(BG45)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG45)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT45<$BV$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN45>='Ownership Option 2'!$D$25,BT45<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT45)=MONTH('Ownership Option 2'!$D25),YEAR($BT45)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT45+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT45+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT45)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT45)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY39:BY44)>0,IF(OR(MONTH(BT45)=6,MONTH(BT45)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT45)=6,MONTH(BT45)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT45)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT45)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE45<$BV$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN45>='Ownership Option 2'!$D$25,CE45<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK45)=MONTH('Ownership Option 2'!$D$25),YEAR($AK45)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE45+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE45+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE45)=6,MONTH(CE45)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE45)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP45<$BV$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN45>='Ownership Option 2'!$D$25,CP45<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK45)=MONTH('Ownership Option 2'!$D$25),YEAR($AK45)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP45+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP45>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP45)=6,MONTH(CP45)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP45)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA45<$BV$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA45>='Ownership Option 2'!$D$25,DA45<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA45)=MONTH('Ownership Option 2'!$D$25),YEAR($DA45)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA45<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA45>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA45)=MONTH('Ownership Option 2'!$D$22),YEAR($DA45)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA45>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA45)=MONTH('Ownership Option 2'!$D$22),YEAR(DA45)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA45)=MONTH('Ownership Option 2'!$D$22),YEAR(DA45)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA45)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN45<$DP$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN45>='Ownership Option 3'!$D$25,DN45<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 3'!$D$25),YEAR($DN45)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN45+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN45+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN45)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN45)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS39:DS44)>0,IF(OR(MONTH(DN45)=6,MONTH(DN45)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN45)=6,MONTH(DN45)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN45>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN45)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN45)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN45)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN45)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY45<$DP$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY45>='Ownership Option 3'!$D$25,DY45<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY45)=MONTH('Ownership Option 3'!$D$25),YEAR($DY45)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY45+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY45+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY45)=6,MONTH(DY45)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY45)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY45>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY45)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY45)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY45)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY45)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ45<$DP$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ45>='Ownership Option 3'!$D$25,EJ45<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ45)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ45)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ45+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ45>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ45)=6,MONTH(EJ45)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ45)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ45>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ45)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ45)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ45)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ45)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ45)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU45<$DP$19,$I45,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU45>='Ownership Option 3'!$D$25,EU45<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU45)=MONTH('Ownership Option 3'!$D$25),YEAR($EU45)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU45<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU45>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU45)=MONTH('Ownership Option 3'!$D$22),YEAR($EU45)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU45>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU45)=MONTH('Ownership Option 3'!$D$22),YEAR(EU45)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU45)=MONTH('Ownership Option 3'!$D$22),YEAR(EU45)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU45)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[22,"1901-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B46>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B46))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B46))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B46)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B46))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B46))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B46))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B46>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B46))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B46))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B46)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B46))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B46))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B46))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B46>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B46))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B46))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B46)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B46))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B46))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B46))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B46>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B46))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B46))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B46)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B46))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B46))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B46))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B46>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B46))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B46))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B46)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B46))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B46))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B46))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B46>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B46))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B46)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B46))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B46)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B46))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B46)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B46))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B46))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B46-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-11-01",{"$f":"IF(AND('Cash Flows'!$L46<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I46,\"\")","v":""},{"$f":"IFERROR(IF(M46=\"\",IF(AND(L46<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L46<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L46>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L46<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L46>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L46<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L46>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L46<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L46>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L46<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L46)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L46)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L46)=MONTH('Lease Option 1'!$D$13),YEAR($L46)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-11-01",{"$f":"IF(AND('Cash Flows'!$L46<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I46,\"\")","v":""},{"$f":"IFERROR(IF(T46=\"\",IF(AND(S46<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S46<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S46>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S46<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S46>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S46<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S46>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S46<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S46>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S46<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S46)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S46)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L46)=MONTH('Lease Option 2'!$D$13),YEAR($L46)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z46<$AB$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z46>='Ownership Option 1'!$D$25,Z46<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z46)=MONTH('Ownership Option 1'!$D$25),YEAR($L46)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z46+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z46+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z46)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z46)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE40:AE45)>0,IF(OR(MONTH(Z46)=6,MONTH(Z46)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z46)=6,MONTH(Z46)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z46)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z46>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z46)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z46)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z46)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z46)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK46<$AB$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN46>='Ownership Option 1'!$D$25,AK46<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK46)=MONTH('Ownership Option 1'!$D$25),YEAR($AK46)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK46+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK46+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK46)=6,MONTH(AK46)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK46)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV46<$AB$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN46>='Ownership Option 1'!$D$25,AV46<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK46)=MONTH('Ownership Option 1'!$D$25),YEAR($AK46)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV46+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV46>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV46)=6,MONTH(AV46)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV46)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG46<$AB$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN46>='Ownership Option 1'!$D$25,BG46<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK46)=MONTH('Ownership Option 1'!$D$25),YEAR($AK46)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG46<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG46>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 1'!$D$22),YEAR($DN46)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG46>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG46)=MONTH('Ownership Option 1'!$D$22),YEAR(BG46)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG46)=MONTH('Ownership Option 1'!$D$22),YEAR(BG46)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG46)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT46<$BV$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN46>='Ownership Option 2'!$D$25,BT46<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT46)=MONTH('Ownership Option 2'!$D25),YEAR($BT46)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT46+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT46+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT46)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT46)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY40:BY45)>0,IF(OR(MONTH(BT46)=6,MONTH(BT46)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT46)=6,MONTH(BT46)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT46)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT46)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE46<$BV$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN46>='Ownership Option 2'!$D$25,CE46<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK46)=MONTH('Ownership Option 2'!$D$25),YEAR($AK46)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE46+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE46+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE46)=6,MONTH(CE46)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE46)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP46<$BV$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN46>='Ownership Option 2'!$D$25,CP46<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK46)=MONTH('Ownership Option 2'!$D$25),YEAR($AK46)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP46+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP46>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP46)=6,MONTH(CP46)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP46)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA46<$BV$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA46>='Ownership Option 2'!$D$25,DA46<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA46)=MONTH('Ownership Option 2'!$D$25),YEAR($DA46)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA46<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA46>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA46)=MONTH('Ownership Option 2'!$D$22),YEAR($DA46)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA46>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA46)=MONTH('Ownership Option 2'!$D$22),YEAR(DA46)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA46)=MONTH('Ownership Option 2'!$D$22),YEAR(DA46)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA46)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN46<$DP$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN46>='Ownership Option 3'!$D$25,DN46<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 3'!$D$25),YEAR($DN46)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN46+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN46+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN46)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN46)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS40:DS45)>0,IF(OR(MONTH(DN46)=6,MONTH(DN46)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN46)=6,MONTH(DN46)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN46>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN46)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN46)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN46)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN46)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY46<$DP$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY46>='Ownership Option 3'!$D$25,DY46<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY46)=MONTH('Ownership Option 3'!$D$25),YEAR($DY46)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY46+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY46+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY46)=6,MONTH(DY46)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY46)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY46>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY46)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY46)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY46)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY46)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ46<$DP$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ46>='Ownership Option 3'!$D$25,EJ46<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ46)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ46)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ46+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ46>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ46)=6,MONTH(EJ46)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ46)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ46>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ46)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ46)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ46)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ46)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ46)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU46<$DP$19,$I46,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU46>='Ownership Option 3'!$D$25,EU46<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU46)=MONTH('Ownership Option 3'!$D$25),YEAR($EU46)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU46<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU46>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU46)=MONTH('Ownership Option 3'!$D$22),YEAR($EU46)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU46>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU46)=MONTH('Ownership Option 3'!$D$22),YEAR(EU46)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU46)=MONTH('Ownership Option 3'!$D$22),YEAR(EU46)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU46)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[23,"1901-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B47>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B47))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B47))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B47)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B47))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B47))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B47))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B47>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B47))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B47))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B47)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B47))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B47))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B47))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B47>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B47))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B47))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B47)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B47))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B47))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B47))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B47>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B47))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B47))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B47)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B47))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B47))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B47))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B47>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B47))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B47))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B47)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B47))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B47))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B47))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B47>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B47))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B47)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B47))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B47)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B47))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B47)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B47))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B47))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B47-TODAY())/365.25))),\"\")","v":""},0,0,null,"1901-12-01",{"$f":"IF(AND('Cash Flows'!$L47<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I47,\"\")","v":""},{"$f":"IFERROR(IF(M47=\"\",IF(AND(L47<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L47<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L47>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L47<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L47>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L47<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L47>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L47<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L47>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L47<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L47)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L47)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L47)=MONTH('Lease Option 1'!$D$13),YEAR($L47)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1901-12-01",{"$f":"IF(AND('Cash Flows'!$L47<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I47,\"\")","v":""},{"$f":"IFERROR(IF(T47=\"\",IF(AND(S47<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S47<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S47>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S47<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S47>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S47<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S47>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S47<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S47>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S47<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S47)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S47)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L47)=MONTH('Lease Option 2'!$D$13),YEAR($L47)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z47<$AB$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z47>='Ownership Option 1'!$D$25,Z47<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z47)=MONTH('Ownership Option 1'!$D$25),YEAR($L47)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z47+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z47+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z47)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z47)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE41:AE46)>0,IF(OR(MONTH(Z47)=6,MONTH(Z47)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z47)=6,MONTH(Z47)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z47)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z47>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z47)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z47)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z47)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z47)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1901-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK47<$AB$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN47>='Ownership Option 1'!$D$25,AK47<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK47)=MONTH('Ownership Option 1'!$D$25),YEAR($AK47)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK47+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK47+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK47)=6,MONTH(AK47)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK47)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV47<$AB$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN47>='Ownership Option 1'!$D$25,AV47<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK47)=MONTH('Ownership Option 1'!$D$25),YEAR($AK47)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV47+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV47>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV47)=6,MONTH(AV47)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV47)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG47<$AB$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN47>='Ownership Option 1'!$D$25,BG47<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK47)=MONTH('Ownership Option 1'!$D$25),YEAR($AK47)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG47<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG47>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 1'!$D$22),YEAR($DN47)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG47>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG47)=MONTH('Ownership Option 1'!$D$22),YEAR(BG47)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG47)=MONTH('Ownership Option 1'!$D$22),YEAR(BG47)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG47)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT47<$BV$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN47>='Ownership Option 2'!$D$25,BT47<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT47)=MONTH('Ownership Option 2'!$D25),YEAR($BT47)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT47+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT47+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT47)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT47)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY41:BY46)>0,IF(OR(MONTH(BT47)=6,MONTH(BT47)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT47)=6,MONTH(BT47)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT47)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT47)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE47<$BV$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN47>='Ownership Option 2'!$D$25,CE47<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK47)=MONTH('Ownership Option 2'!$D$25),YEAR($AK47)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE47+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE47+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE47)=6,MONTH(CE47)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE47)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP47<$BV$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN47>='Ownership Option 2'!$D$25,CP47<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK47)=MONTH('Ownership Option 2'!$D$25),YEAR($AK47)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP47+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP47>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP47)=6,MONTH(CP47)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP47)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA47<$BV$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA47>='Ownership Option 2'!$D$25,DA47<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA47)=MONTH('Ownership Option 2'!$D$25),YEAR($DA47)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA47<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA47>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA47)=MONTH('Ownership Option 2'!$D$22),YEAR($DA47)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA47>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA47)=MONTH('Ownership Option 2'!$D$22),YEAR(DA47)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA47)=MONTH('Ownership Option 2'!$D$22),YEAR(DA47)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA47)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1901-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN47<$DP$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN47>='Ownership Option 3'!$D$25,DN47<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 3'!$D$25),YEAR($DN47)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN47+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN47+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN47)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN47)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS41:DS46)>0,IF(OR(MONTH(DN47)=6,MONTH(DN47)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN47)=6,MONTH(DN47)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN47>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN47)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN47)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN47)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN47)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY47<$DP$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY47>='Ownership Option 3'!$D$25,DY47<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY47)=MONTH('Ownership Option 3'!$D$25),YEAR($DY47)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY47+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY47+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY47)=6,MONTH(DY47)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY47)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY47>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY47)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY47)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY47)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY47)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ47<$DP$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ47>='Ownership Option 3'!$D$25,EJ47<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ47)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ47)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ47+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ47>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ47)=6,MONTH(EJ47)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ47)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ47>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ47)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ47)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ47)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ47)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ47)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1901-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU47<$DP$19,$I47,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU47>='Ownership Option 3'!$D$25,EU47<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU47)=MONTH('Ownership Option 3'!$D$25),YEAR($EU47)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU47<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU47>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU47)=MONTH('Ownership Option 3'!$D$22),YEAR($EU47)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU47>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU47)=MONTH('Ownership Option 3'!$D$22),YEAR(EU47)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU47)=MONTH('Ownership Option 3'!$D$22),YEAR(EU47)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU47)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[24,"1902-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B48>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B48))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B48))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B48)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B48))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B48))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B48))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B48>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B48))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B48))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B48)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B48))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B48))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B48))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B48>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B48))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B48))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B48)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B48))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B48))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B48))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B48>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B48))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B48))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B48)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B48))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B48))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B48))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B48>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B48))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B48))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B48)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B48))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B48))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B48))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B48>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B48))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B48)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B48))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B48)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B48))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B48)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B48))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B48))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B48-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-01-01",{"$f":"IF(AND('Cash Flows'!$L48<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I48,\"\")","v":""},{"$f":"IFERROR(IF(M48=\"\",IF(AND(L48<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L48<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L48>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L48<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L48>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L48<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L48>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L48<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L48>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L48<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L48)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L48)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L48)=MONTH('Lease Option 1'!$D$13),YEAR($L48)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-01-01",{"$f":"IF(AND('Cash Flows'!$L48<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I48,\"\")","v":""},{"$f":"IFERROR(IF(T48=\"\",IF(AND(S48<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S48<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S48>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S48<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S48>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S48<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S48>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S48<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S48>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S48<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S48)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S48)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L48)=MONTH('Lease Option 2'!$D$13),YEAR($L48)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z48<$AB$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z48>='Ownership Option 1'!$D$25,Z48<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z48)=MONTH('Ownership Option 1'!$D$25),YEAR($L48)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z48+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z48+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z48)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z48)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE42:AE47)>0,IF(OR(MONTH(Z48)=6,MONTH(Z48)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z48)=6,MONTH(Z48)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z48)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z48>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z48)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z48)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z48)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z48)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK48<$AB$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN48>='Ownership Option 1'!$D$25,AK48<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK48)=MONTH('Ownership Option 1'!$D$25),YEAR($AK48)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK48+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK48+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK48)=6,MONTH(AK48)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK48)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV48<$AB$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN48>='Ownership Option 1'!$D$25,AV48<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK48)=MONTH('Ownership Option 1'!$D$25),YEAR($AK48)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV48+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV48>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV48)=6,MONTH(AV48)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV48)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG48<$AB$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN48>='Ownership Option 1'!$D$25,BG48<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK48)=MONTH('Ownership Option 1'!$D$25),YEAR($AK48)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG48<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG48>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 1'!$D$22),YEAR($DN48)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG48>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG48)=MONTH('Ownership Option 1'!$D$22),YEAR(BG48)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG48)=MONTH('Ownership Option 1'!$D$22),YEAR(BG48)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG48)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT48<$BV$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN48>='Ownership Option 2'!$D$25,BT48<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT48)=MONTH('Ownership Option 2'!$D25),YEAR($BT48)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT48+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT48+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT48)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT48)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY42:BY47)>0,IF(OR(MONTH(BT48)=6,MONTH(BT48)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT48)=6,MONTH(BT48)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT48)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT48)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE48<$BV$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN48>='Ownership Option 2'!$D$25,CE48<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK48)=MONTH('Ownership Option 2'!$D$25),YEAR($AK48)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE48+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE48+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE48)=6,MONTH(CE48)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE48)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP48<$BV$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN48>='Ownership Option 2'!$D$25,CP48<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK48)=MONTH('Ownership Option 2'!$D$25),YEAR($AK48)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP48+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP48>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP48)=6,MONTH(CP48)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP48)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA48<$BV$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA48>='Ownership Option 2'!$D$25,DA48<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA48)=MONTH('Ownership Option 2'!$D$25),YEAR($DA48)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB48:DD48),\"\")","v":0},{"$f":"IF(AND(DA48<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA48>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA48)=MONTH('Ownership Option 2'!$D$22),YEAR($DA48)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA48>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA48)=MONTH('Ownership Option 2'!$D$22),YEAR(DA48)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA48)=MONTH('Ownership Option 2'!$D$22),YEAR(DA48)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA48)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE48:DH48),\"\")","v":0},{"$f":"DI48/(1+((1+$D$6)^(1/12))-1)^$A48","v":0},null,null,null,"1902-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN48<$DP$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN48>='Ownership Option 3'!$D$25,DN48<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 3'!$D$25),YEAR($DN48)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN48+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN48+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN48)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN48)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS42:DS47)>0,IF(OR(MONTH(DN48)=6,MONTH(DN48)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN48)=6,MONTH(DN48)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN48>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN48)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN48)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN48)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN48)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY48<$DP$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY48>='Ownership Option 3'!$D$25,DY48<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY48)=MONTH('Ownership Option 3'!$D$25),YEAR($DY48)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY48+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY48+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY48)=6,MONTH(DY48)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY48)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY48>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY48)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY48)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY48)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY48)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ48<$DP$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ48>='Ownership Option 3'!$D$25,EJ48<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ48)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ48)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ48+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ48>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ48)=6,MONTH(EJ48)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ48)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ48>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ48)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ48)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ48)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ48)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ48)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU48<$DP$19,$I48,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU48>='Ownership Option 3'!$D$25,EU48<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU48)=MONTH('Ownership Option 3'!$D$25),YEAR($EU48)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU48<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU48>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU48)=MONTH('Ownership Option 3'!$D$22),YEAR($EU48)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU48>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU48)=MONTH('Ownership Option 3'!$D$22),YEAR(EU48)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU48)=MONTH('Ownership Option 3'!$D$22),YEAR(EU48)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU48)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[25,"1902-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B49>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B49))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B49))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B49)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B49))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B49))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B49))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B49>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B49))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B49))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B49)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B49))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B49))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B49))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B49>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B49))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B49))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B49)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B49))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B49))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B49))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B49>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B49))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B49))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B49)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B49))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B49))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B49))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B49>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B49))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B49))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B49)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B49))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B49))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B49))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B49>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B49))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B49)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B49))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B49)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B49))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B49)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B49))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B49))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B49-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-02-01",{"$f":"IF(AND('Cash Flows'!$L49<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I49,\"\")","v":""},{"$f":"IFERROR(IF(M49=\"\",IF(AND(L49<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L49<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L49>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L49<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L49>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L49<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L49>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L49<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L49>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L49<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L49)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L49)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L49)=MONTH('Lease Option 1'!$D$13),YEAR($L49)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-02-01",{"$f":"IF(AND('Cash Flows'!$L49<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I49,\"\")","v":""},{"$f":"IFERROR(IF(T49=\"\",IF(AND(S49<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S49<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S49>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S49<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S49>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S49<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S49>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S49<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S49>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S49<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S49)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S49)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L49)=MONTH('Lease Option 2'!$D$13),YEAR($L49)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z49<$AB$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z49>='Ownership Option 1'!$D$25,Z49<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z49)=MONTH('Ownership Option 1'!$D$25),YEAR($L49)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z49+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z49+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z49)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z49)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE43:AE48)>0,IF(OR(MONTH(Z49)=6,MONTH(Z49)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z49)=6,MONTH(Z49)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z49)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z49>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z49)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z49)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z49)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z49)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK49<$AB$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN49>='Ownership Option 1'!$D$25,AK49<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK49)=MONTH('Ownership Option 1'!$D$25),YEAR($AK49)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK49+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK49+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK49)=6,MONTH(AK49)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK49)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV49<$AB$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN49>='Ownership Option 1'!$D$25,AV49<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK49)=MONTH('Ownership Option 1'!$D$25),YEAR($AK49)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV49+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV49>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV49)=6,MONTH(AV49)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV49)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG49<$AB$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN49>='Ownership Option 1'!$D$25,BG49<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK49)=MONTH('Ownership Option 1'!$D$25),YEAR($AK49)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG49<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG49>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 1'!$D$22),YEAR($DN49)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG49>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG49)=MONTH('Ownership Option 1'!$D$22),YEAR(BG49)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG49)=MONTH('Ownership Option 1'!$D$22),YEAR(BG49)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG49)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT49<$BV$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN49>='Ownership Option 2'!$D$25,BT49<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT49)=MONTH('Ownership Option 2'!$D25),YEAR($BT49)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT49+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT49+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT49)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT49)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY43:BY48)>0,IF(OR(MONTH(BT49)=6,MONTH(BT49)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT49)=6,MONTH(BT49)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT49)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT49)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE49<$BV$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN49>='Ownership Option 2'!$D$25,CE49<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK49)=MONTH('Ownership Option 2'!$D$25),YEAR($AK49)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE49+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE49+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE49)=6,MONTH(CE49)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE49)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP49<$BV$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN49>='Ownership Option 2'!$D$25,CP49<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK49)=MONTH('Ownership Option 2'!$D$25),YEAR($AK49)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP49+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP49>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP49)=6,MONTH(CP49)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP49)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA49<$BV$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA49>='Ownership Option 2'!$D$25,DA49<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA49)=MONTH('Ownership Option 2'!$D$25),YEAR($DA49)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB49:DD49),\"\")","v":0},{"$f":"IF(AND(DA49<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA49>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA49)=MONTH('Ownership Option 2'!$D$22),YEAR($DA49)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA49>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA49)=MONTH('Ownership Option 2'!$D$22),YEAR(DA49)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA49)=MONTH('Ownership Option 2'!$D$22),YEAR(DA49)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA49)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE49:DH49),\"\")","v":0},{"$f":"DI49/(1+((1+$D$6)^(1/12))-1)^$A49","v":0},null,null,null,"1902-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN49<$DP$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN49>='Ownership Option 3'!$D$25,DN49<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 3'!$D$25),YEAR($DN49)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN49+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN49+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN49)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN49)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS43:DS48)>0,IF(OR(MONTH(DN49)=6,MONTH(DN49)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN49)=6,MONTH(DN49)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN49>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN49)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN49)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN49)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN49)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY49<$DP$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY49>='Ownership Option 3'!$D$25,DY49<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY49)=MONTH('Ownership Option 3'!$D$25),YEAR($DY49)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY49+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY49+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY49)=6,MONTH(DY49)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY49)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY49>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY49)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY49)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY49)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY49)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ49<$DP$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ49>='Ownership Option 3'!$D$25,EJ49<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ49)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ49)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ49+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ49>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ49)=6,MONTH(EJ49)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ49)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ49>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ49)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ49)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ49)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ49)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ49)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU49<$DP$19,$I49,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU49>='Ownership Option 3'!$D$25,EU49<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU49)=MONTH('Ownership Option 3'!$D$25),YEAR($EU49)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU49<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU49>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU49)=MONTH('Ownership Option 3'!$D$22),YEAR($EU49)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU49>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU49)=MONTH('Ownership Option 3'!$D$22),YEAR(EU49)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU49)=MONTH('Ownership Option 3'!$D$22),YEAR(EU49)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU49)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[26,"1902-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B50>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B50))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B50))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B50)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B50))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B50))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B50))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B50>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B50))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B50))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B50)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B50))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B50))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B50))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B50>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B50))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B50))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B50)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B50))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B50))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B50))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B50>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B50))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B50))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B50)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B50))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B50))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B50))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B50>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B50))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B50))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B50)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B50))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B50))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B50))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B50>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B50))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B50)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B50))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B50)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B50))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B50)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B50))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B50))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B50-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-03-01",{"$f":"IF(AND('Cash Flows'!$L50<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I50,\"\")","v":""},{"$f":"IFERROR(IF(M50=\"\",IF(AND(L50<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L50<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L50>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L50<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L50>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L50<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L50>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L50<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L50>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L50<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L50)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L50)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L50)=MONTH('Lease Option 1'!$D$13),YEAR($L50)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-03-01",{"$f":"IF(AND('Cash Flows'!$L50<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I50,\"\")","v":""},{"$f":"IFERROR(IF(T50=\"\",IF(AND(S50<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S50<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S50>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S50<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S50>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S50<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S50>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S50<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S50>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S50<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S50)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S50)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L50)=MONTH('Lease Option 2'!$D$13),YEAR($L50)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z50<$AB$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z50>='Ownership Option 1'!$D$25,Z50<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z50)=MONTH('Ownership Option 1'!$D$25),YEAR($L50)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z50+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z50+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z50)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z50)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE44:AE49)>0,IF(OR(MONTH(Z50)=6,MONTH(Z50)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z50)=6,MONTH(Z50)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z50)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z50>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z50)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z50)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z50)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z50)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK50<$AB$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN50>='Ownership Option 1'!$D$25,AK50<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK50)=MONTH('Ownership Option 1'!$D$25),YEAR($AK50)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK50+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK50+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK50)=6,MONTH(AK50)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK50)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV50<$AB$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN50>='Ownership Option 1'!$D$25,AV50<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK50)=MONTH('Ownership Option 1'!$D$25),YEAR($AK50)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV50+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV50>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV50)=6,MONTH(AV50)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV50)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG50<$AB$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN50>='Ownership Option 1'!$D$25,BG50<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK50)=MONTH('Ownership Option 1'!$D$25),YEAR($AK50)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG50<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG50>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 1'!$D$22),YEAR($DN50)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG50>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG50)=MONTH('Ownership Option 1'!$D$22),YEAR(BG50)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG50)=MONTH('Ownership Option 1'!$D$22),YEAR(BG50)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG50)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT50<$BV$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN50>='Ownership Option 2'!$D$25,BT50<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT50)=MONTH('Ownership Option 2'!$D25),YEAR($BT50)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT50+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT50+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT50)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT50)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY44:BY49)>0,IF(OR(MONTH(BT50)=6,MONTH(BT50)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT50)=6,MONTH(BT50)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT50)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT50)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE50<$BV$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN50>='Ownership Option 2'!$D$25,CE50<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK50)=MONTH('Ownership Option 2'!$D$25),YEAR($AK50)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE50+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE50+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE50)=6,MONTH(CE50)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE50)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP50<$BV$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN50>='Ownership Option 2'!$D$25,CP50<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK50)=MONTH('Ownership Option 2'!$D$25),YEAR($AK50)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP50+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP50>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP50)=6,MONTH(CP50)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP50)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA50<$BV$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA50>='Ownership Option 2'!$D$25,DA50<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA50)=MONTH('Ownership Option 2'!$D$25),YEAR($DA50)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA50<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA50>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA50)=MONTH('Ownership Option 2'!$D$22),YEAR($DA50)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA50>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA50)=MONTH('Ownership Option 2'!$D$22),YEAR(DA50)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA50)=MONTH('Ownership Option 2'!$D$22),YEAR(DA50)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA50)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN50<$DP$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN50>='Ownership Option 3'!$D$25,DN50<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 3'!$D$25),YEAR($DN50)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN50+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN50+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN50)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN50)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS44:DS49)>0,IF(OR(MONTH(DN50)=6,MONTH(DN50)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN50)=6,MONTH(DN50)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN50>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN50)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN50)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN50)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN50)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY50<$DP$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY50>='Ownership Option 3'!$D$25,DY50<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY50)=MONTH('Ownership Option 3'!$D$25),YEAR($DY50)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY50+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY50+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY50)=6,MONTH(DY50)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY50)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY50>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY50)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY50)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY50)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY50)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ50<$DP$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ50>='Ownership Option 3'!$D$25,EJ50<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ50)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ50)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ50+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ50>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ50)=6,MONTH(EJ50)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ50)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ50>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ50)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ50)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ50)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ50)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ50)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU50<$DP$19,$I50,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU50>='Ownership Option 3'!$D$25,EU50<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU50)=MONTH('Ownership Option 3'!$D$25),YEAR($EU50)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU50<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU50>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU50)=MONTH('Ownership Option 3'!$D$22),YEAR($EU50)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU50>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU50)=MONTH('Ownership Option 3'!$D$22),YEAR(EU50)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU50)=MONTH('Ownership Option 3'!$D$22),YEAR(EU50)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU50)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[27,"1902-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B51>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B51))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B51))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B51)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B51))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B51))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B51))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B51>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B51))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B51))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B51)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B51))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B51))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B51))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B51>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B51))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B51))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B51)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B51))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B51))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B51))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B51>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B51))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B51))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B51)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B51))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B51))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B51))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B51>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B51))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B51))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B51)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B51))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B51))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B51))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B51>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B51))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B51)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B51))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B51)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B51))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B51)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B51))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B51))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B51-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-04-01",{"$f":"IF(AND('Cash Flows'!$L51<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I51,\"\")","v":""},{"$f":"IFERROR(IF(M51=\"\",IF(AND(L51<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L51<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L51>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L51<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L51>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L51<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L51>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L51<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L51>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L51<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L51)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L51)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L51)=MONTH('Lease Option 1'!$D$13),YEAR($L51)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-04-01",{"$f":"IF(AND('Cash Flows'!$L51<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I51,\"\")","v":""},{"$f":"IFERROR(IF(T51=\"\",IF(AND(S51<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S51<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S51>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S51<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S51>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S51<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S51>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S51<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S51>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S51<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S51)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S51)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L51)=MONTH('Lease Option 2'!$D$13),YEAR($L51)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z51<$AB$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z51>='Ownership Option 1'!$D$25,Z51<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z51)=MONTH('Ownership Option 1'!$D$25),YEAR($L51)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z51+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z51+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z51)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z51)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE45:AE50)>0,IF(OR(MONTH(Z51)=6,MONTH(Z51)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z51)=6,MONTH(Z51)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z51)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z51>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z51)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z51)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z51)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z51)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK51<$AB$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN51>='Ownership Option 1'!$D$25,AK51<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK51)=MONTH('Ownership Option 1'!$D$25),YEAR($AK51)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK51+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK51+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK51)=6,MONTH(AK51)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK51)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV51<$AB$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN51>='Ownership Option 1'!$D$25,AV51<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK51)=MONTH('Ownership Option 1'!$D$25),YEAR($AK51)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV51+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV51>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV51)=6,MONTH(AV51)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV51)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG51<$AB$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN51>='Ownership Option 1'!$D$25,BG51<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK51)=MONTH('Ownership Option 1'!$D$25),YEAR($AK51)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG51<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG51>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 1'!$D$22),YEAR($DN51)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG51>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG51)=MONTH('Ownership Option 1'!$D$22),YEAR(BG51)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG51)=MONTH('Ownership Option 1'!$D$22),YEAR(BG51)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG51)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT51<$BV$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN51>='Ownership Option 2'!$D$25,BT51<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT51)=MONTH('Ownership Option 2'!$D25),YEAR($BT51)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT51+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT51+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT51)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT51)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY45:BY50)>0,IF(OR(MONTH(BT51)=6,MONTH(BT51)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT51)=6,MONTH(BT51)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT51)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT51)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE51<$BV$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN51>='Ownership Option 2'!$D$25,CE51<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK51)=MONTH('Ownership Option 2'!$D$25),YEAR($AK51)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE51+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE51+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE51)=6,MONTH(CE51)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE51)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP51<$BV$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN51>='Ownership Option 2'!$D$25,CP51<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK51)=MONTH('Ownership Option 2'!$D$25),YEAR($AK51)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP51+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP51>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP51)=6,MONTH(CP51)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP51)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA51<$BV$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA51>='Ownership Option 2'!$D$25,DA51<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA51)=MONTH('Ownership Option 2'!$D$25),YEAR($DA51)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA51<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA51>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA51)=MONTH('Ownership Option 2'!$D$22),YEAR($DA51)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA51>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA51)=MONTH('Ownership Option 2'!$D$22),YEAR(DA51)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA51)=MONTH('Ownership Option 2'!$D$22),YEAR(DA51)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA51)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN51<$DP$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN51>='Ownership Option 3'!$D$25,DN51<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 3'!$D$25),YEAR($DN51)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN51+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN51+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN51)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN51)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS45:DS50)>0,IF(OR(MONTH(DN51)=6,MONTH(DN51)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN51)=6,MONTH(DN51)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN51>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN51)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN51)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN51)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN51)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY51<$DP$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY51>='Ownership Option 3'!$D$25,DY51<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY51)=MONTH('Ownership Option 3'!$D$25),YEAR($DY51)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY51+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY51+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY51)=6,MONTH(DY51)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY51)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY51>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY51)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY51)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY51)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY51)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ51<$DP$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ51>='Ownership Option 3'!$D$25,EJ51<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ51)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ51)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ51+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ51>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ51)=6,MONTH(EJ51)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ51)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ51>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ51)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ51)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ51)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ51)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ51)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU51<$DP$19,$I51,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU51>='Ownership Option 3'!$D$25,EU51<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU51)=MONTH('Ownership Option 3'!$D$25),YEAR($EU51)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU51<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU51>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU51)=MONTH('Ownership Option 3'!$D$22),YEAR($EU51)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU51>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU51)=MONTH('Ownership Option 3'!$D$22),YEAR(EU51)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU51)=MONTH('Ownership Option 3'!$D$22),YEAR(EU51)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU51)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[28,"1902-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B52>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B52))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B52))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B52)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B52))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B52))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B52))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B52>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B52))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B52))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B52)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B52))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B52))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B52))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B52>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B52))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B52))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B52)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B52))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B52))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B52))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B52>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B52))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B52))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B52)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B52))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B52))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B52))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B52>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B52))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B52))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B52)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B52))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B52))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B52))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B52>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B52))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B52)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B52))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B52)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B52))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B52)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B52))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B52))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B52-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-05-01",{"$f":"IF(AND('Cash Flows'!$L52<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I52,\"\")","v":""},{"$f":"IFERROR(IF(M52=\"\",IF(AND(L52<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L52<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L52>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L52<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L52>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L52<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L52>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L52<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L52>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L52<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L52)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L52)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L52)=MONTH('Lease Option 1'!$D$13),YEAR($L52)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-05-01",{"$f":"IF(AND('Cash Flows'!$L52<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I52,\"\")","v":""},{"$f":"IFERROR(IF(T52=\"\",IF(AND(S52<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S52<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S52>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S52<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S52>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S52<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S52>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S52<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S52>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S52<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S52)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S52)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L52)=MONTH('Lease Option 2'!$D$13),YEAR($L52)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z52<$AB$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z52>='Ownership Option 1'!$D$25,Z52<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z52)=MONTH('Ownership Option 1'!$D$25),YEAR($L52)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z52+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z52+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z52)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z52)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE46:AE51)>0,IF(OR(MONTH(Z52)=6,MONTH(Z52)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z52)=6,MONTH(Z52)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z52)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z52>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z52)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z52)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z52)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z52)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK52<$AB$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN52>='Ownership Option 1'!$D$25,AK52<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK52)=MONTH('Ownership Option 1'!$D$25),YEAR($AK52)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK52+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK52+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK52)=6,MONTH(AK52)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK52)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV52<$AB$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN52>='Ownership Option 1'!$D$25,AV52<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK52)=MONTH('Ownership Option 1'!$D$25),YEAR($AK52)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV52+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV52>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV52)=6,MONTH(AV52)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV52)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG52<$AB$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN52>='Ownership Option 1'!$D$25,BG52<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK52)=MONTH('Ownership Option 1'!$D$25),YEAR($AK52)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG52<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG52>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 1'!$D$22),YEAR($DN52)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG52>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG52)=MONTH('Ownership Option 1'!$D$22),YEAR(BG52)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG52)=MONTH('Ownership Option 1'!$D$22),YEAR(BG52)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG52)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT52<$BV$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN52>='Ownership Option 2'!$D$25,BT52<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT52)=MONTH('Ownership Option 2'!$D25),YEAR($BT52)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT52+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT52+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT52)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT52)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY46:BY51)>0,IF(OR(MONTH(BT52)=6,MONTH(BT52)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT52)=6,MONTH(BT52)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT52)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT52)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE52<$BV$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN52>='Ownership Option 2'!$D$25,CE52<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK52)=MONTH('Ownership Option 2'!$D$25),YEAR($AK52)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE52+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE52+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE52)=6,MONTH(CE52)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE52)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP52<$BV$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN52>='Ownership Option 2'!$D$25,CP52<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK52)=MONTH('Ownership Option 2'!$D$25),YEAR($AK52)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP52+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP52>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP52)=6,MONTH(CP52)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP52)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA52<$BV$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA52>='Ownership Option 2'!$D$25,DA52<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA52)=MONTH('Ownership Option 2'!$D$25),YEAR($DA52)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA52<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA52>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA52)=MONTH('Ownership Option 2'!$D$22),YEAR($DA52)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA52>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA52)=MONTH('Ownership Option 2'!$D$22),YEAR(DA52)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA52)=MONTH('Ownership Option 2'!$D$22),YEAR(DA52)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA52)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN52<$DP$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN52>='Ownership Option 3'!$D$25,DN52<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 3'!$D$25),YEAR($DN52)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN52+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN52+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN52)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN52)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS46:DS51)>0,IF(OR(MONTH(DN52)=6,MONTH(DN52)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN52)=6,MONTH(DN52)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN52>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN52)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN52)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN52)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN52)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY52<$DP$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY52>='Ownership Option 3'!$D$25,DY52<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY52)=MONTH('Ownership Option 3'!$D$25),YEAR($DY52)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY52+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY52+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY52)=6,MONTH(DY52)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY52)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY52>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY52)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY52)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY52)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY52)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ52<$DP$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ52>='Ownership Option 3'!$D$25,EJ52<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ52)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ52)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ52+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ52>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ52)=6,MONTH(EJ52)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ52)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ52>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ52)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ52)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ52)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ52)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ52)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU52<$DP$19,$I52,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU52>='Ownership Option 3'!$D$25,EU52<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU52)=MONTH('Ownership Option 3'!$D$25),YEAR($EU52)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU52<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU52>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU52)=MONTH('Ownership Option 3'!$D$22),YEAR($EU52)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU52>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU52)=MONTH('Ownership Option 3'!$D$22),YEAR(EU52)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU52)=MONTH('Ownership Option 3'!$D$22),YEAR(EU52)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU52)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[29,"1902-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B53>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B53))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B53))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B53)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B53))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B53))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B53))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B53>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B53))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B53))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B53)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B53))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B53))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B53))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B53>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B53))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B53))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B53)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B53))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B53))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B53))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B53>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B53))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B53))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B53)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B53))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B53))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B53))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B53>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B53))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B53))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B53)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B53))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B53))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B53))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B53>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B53))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B53)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B53))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B53)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B53))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B53)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B53))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B53))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B53-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-06-01",{"$f":"IF(AND('Cash Flows'!$L53<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I53,\"\")","v":""},{"$f":"IFERROR(IF(M53=\"\",IF(AND(L53<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L53<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L53>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L53<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L53>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L53<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L53>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L53<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L53>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L53<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L53)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L53)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L53)=MONTH('Lease Option 1'!$D$13),YEAR($L53)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-06-01",{"$f":"IF(AND('Cash Flows'!$L53<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I53,\"\")","v":""},{"$f":"IFERROR(IF(T53=\"\",IF(AND(S53<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S53<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S53>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S53<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S53>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S53<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S53>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S53<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S53>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S53<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S53)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S53)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L53)=MONTH('Lease Option 2'!$D$13),YEAR($L53)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z53<$AB$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z53>='Ownership Option 1'!$D$25,Z53<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z53)=MONTH('Ownership Option 1'!$D$25),YEAR($L53)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z53+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z53+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z53)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z53)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE47:AE52)>0,IF(OR(MONTH(Z53)=6,MONTH(Z53)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z53)=6,MONTH(Z53)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z53)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z53>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z53)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z53)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z53)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z53)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK53<$AB$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN53>='Ownership Option 1'!$D$25,AK53<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK53)=MONTH('Ownership Option 1'!$D$25),YEAR($AK53)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK53+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK53+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK53)=6,MONTH(AK53)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK53)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV53<$AB$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN53>='Ownership Option 1'!$D$25,AV53<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK53)=MONTH('Ownership Option 1'!$D$25),YEAR($AK53)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV53+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV53>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV53)=6,MONTH(AV53)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV53)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG53<$AB$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN53>='Ownership Option 1'!$D$25,BG53<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK53)=MONTH('Ownership Option 1'!$D$25),YEAR($AK53)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG53<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG53>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 1'!$D$22),YEAR($DN53)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG53>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG53)=MONTH('Ownership Option 1'!$D$22),YEAR(BG53)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG53)=MONTH('Ownership Option 1'!$D$22),YEAR(BG53)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG53)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT53<$BV$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN53>='Ownership Option 2'!$D$25,BT53<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT53)=MONTH('Ownership Option 2'!$D25),YEAR($BT53)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT53+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT53+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT53)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT53)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY47:BY52)>0,IF(OR(MONTH(BT53)=6,MONTH(BT53)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT53)=6,MONTH(BT53)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT53)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT53)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE53<$BV$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN53>='Ownership Option 2'!$D$25,CE53<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK53)=MONTH('Ownership Option 2'!$D$25),YEAR($AK53)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE53+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE53+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE53)=6,MONTH(CE53)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE53)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP53<$BV$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN53>='Ownership Option 2'!$D$25,CP53<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK53)=MONTH('Ownership Option 2'!$D$25),YEAR($AK53)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP53+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP53>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP53)=6,MONTH(CP53)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP53)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA53<$BV$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA53>='Ownership Option 2'!$D$25,DA53<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA53)=MONTH('Ownership Option 2'!$D$25),YEAR($DA53)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA53<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA53>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA53)=MONTH('Ownership Option 2'!$D$22),YEAR($DA53)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA53>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA53)=MONTH('Ownership Option 2'!$D$22),YEAR(DA53)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA53)=MONTH('Ownership Option 2'!$D$22),YEAR(DA53)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA53)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN53<$DP$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN53>='Ownership Option 3'!$D$25,DN53<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 3'!$D$25),YEAR($DN53)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN53+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN53+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN53)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN53)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS47:DS52)>0,IF(OR(MONTH(DN53)=6,MONTH(DN53)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN53)=6,MONTH(DN53)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN53>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN53)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN53)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN53)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN53)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY53<$DP$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY53>='Ownership Option 3'!$D$25,DY53<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY53)=MONTH('Ownership Option 3'!$D$25),YEAR($DY53)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY53+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY53+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY53)=6,MONTH(DY53)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY53)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY53>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY53)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY53)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY53)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY53)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ53<$DP$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ53>='Ownership Option 3'!$D$25,EJ53<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ53)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ53)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ53+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ53>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ53)=6,MONTH(EJ53)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ53)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ53>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ53)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ53)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ53)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ53)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ53)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU53<$DP$19,$I53,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU53>='Ownership Option 3'!$D$25,EU53<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU53)=MONTH('Ownership Option 3'!$D$25),YEAR($EU53)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU53<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU53>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU53)=MONTH('Ownership Option 3'!$D$22),YEAR($EU53)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU53>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU53)=MONTH('Ownership Option 3'!$D$22),YEAR(EU53)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU53)=MONTH('Ownership Option 3'!$D$22),YEAR(EU53)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU53)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[30,"1902-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B54>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B54))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B54))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B54)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B54))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B54))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B54))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B54>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B54))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B54))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B54)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B54))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B54))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B54))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B54>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B54))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B54))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B54)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B54))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B54))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B54))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B54>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B54))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B54))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B54)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B54))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B54))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B54))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B54>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B54))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B54))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B54)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B54))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B54))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B54))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B54>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B54))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B54)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B54))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B54)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B54))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B54)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B54))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B54))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B54-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-07-01",{"$f":"IF(AND('Cash Flows'!$L54<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I54,\"\")","v":""},{"$f":"IFERROR(IF(M54=\"\",IF(AND(L54<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L54<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L54>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L54<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L54>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L54<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L54>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L54<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L54>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L54<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L54)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L54)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L54)=MONTH('Lease Option 1'!$D$13),YEAR($L54)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-07-01",{"$f":"IF(AND('Cash Flows'!$L54<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I54,\"\")","v":""},{"$f":"IFERROR(IF(T54=\"\",IF(AND(S54<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S54<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S54>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S54<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S54>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S54<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S54>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S54<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S54>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S54<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S54)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S54)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L54)=MONTH('Lease Option 2'!$D$13),YEAR($L54)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z54<$AB$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z54>='Ownership Option 1'!$D$25,Z54<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z54)=MONTH('Ownership Option 1'!$D$25),YEAR($L54)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z54+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z54+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z54)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z54)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE48:AE53)>0,IF(OR(MONTH(Z54)=6,MONTH(Z54)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z54)=6,MONTH(Z54)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z54)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z54>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z54)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z54)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z54)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z54)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK54<$AB$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN54>='Ownership Option 1'!$D$25,AK54<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK54)=MONTH('Ownership Option 1'!$D$25),YEAR($AK54)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK54+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK54+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK54)=6,MONTH(AK54)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK54)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV54<$AB$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN54>='Ownership Option 1'!$D$25,AV54<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK54)=MONTH('Ownership Option 1'!$D$25),YEAR($AK54)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV54+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV54>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV54)=6,MONTH(AV54)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV54)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG54<$AB$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN54>='Ownership Option 1'!$D$25,BG54<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK54)=MONTH('Ownership Option 1'!$D$25),YEAR($AK54)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG54<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG54>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 1'!$D$22),YEAR($DN54)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG54>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG54)=MONTH('Ownership Option 1'!$D$22),YEAR(BG54)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG54)=MONTH('Ownership Option 1'!$D$22),YEAR(BG54)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG54)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT54<$BV$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN54>='Ownership Option 2'!$D$25,BT54<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT54)=MONTH('Ownership Option 2'!$D25),YEAR($BT54)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT54+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT54+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT54)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT54)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY48:BY53)>0,IF(OR(MONTH(BT54)=6,MONTH(BT54)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT54)=6,MONTH(BT54)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT54)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT54)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE54<$BV$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN54>='Ownership Option 2'!$D$25,CE54<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK54)=MONTH('Ownership Option 2'!$D$25),YEAR($AK54)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE54+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE54+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE54)=6,MONTH(CE54)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE54)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP54<$BV$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN54>='Ownership Option 2'!$D$25,CP54<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK54)=MONTH('Ownership Option 2'!$D$25),YEAR($AK54)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP54+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP54>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP54)=6,MONTH(CP54)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP54)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA54<$BV$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA54>='Ownership Option 2'!$D$25,DA54<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA54)=MONTH('Ownership Option 2'!$D$25),YEAR($DA54)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA54<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA54>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA54)=MONTH('Ownership Option 2'!$D$22),YEAR($DA54)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA54>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA54)=MONTH('Ownership Option 2'!$D$22),YEAR(DA54)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA54)=MONTH('Ownership Option 2'!$D$22),YEAR(DA54)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA54)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN54<$DP$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN54>='Ownership Option 3'!$D$25,DN54<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 3'!$D$25),YEAR($DN54)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN54+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN54+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN54)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN54)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS48:DS53)>0,IF(OR(MONTH(DN54)=6,MONTH(DN54)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN54)=6,MONTH(DN54)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN54>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN54)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN54)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN54)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN54)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY54<$DP$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY54>='Ownership Option 3'!$D$25,DY54<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY54)=MONTH('Ownership Option 3'!$D$25),YEAR($DY54)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY54+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY54+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY54)=6,MONTH(DY54)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY54)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY54>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY54)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY54)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY54)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY54)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ54<$DP$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ54>='Ownership Option 3'!$D$25,EJ54<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ54)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ54)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ54+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ54>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ54)=6,MONTH(EJ54)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ54)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ54>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ54)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ54)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ54)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ54)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ54)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU54<$DP$19,$I54,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU54>='Ownership Option 3'!$D$25,EU54<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU54)=MONTH('Ownership Option 3'!$D$25),YEAR($EU54)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU54<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU54>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU54)=MONTH('Ownership Option 3'!$D$22),YEAR($EU54)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU54>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU54)=MONTH('Ownership Option 3'!$D$22),YEAR(EU54)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU54)=MONTH('Ownership Option 3'!$D$22),YEAR(EU54)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU54)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[31,"1902-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B55>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B55))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B55))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B55)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B55))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B55))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B55))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B55>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B55))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B55))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B55)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B55))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B55))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B55))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B55>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B55))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B55))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B55)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B55))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B55))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B55))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B55>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B55))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B55))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B55)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B55))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B55))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B55))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B55>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B55))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B55))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B55)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B55))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B55))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B55))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B55>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B55))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B55)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B55))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B55)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B55))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B55)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B55))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B55))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B55-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-08-01",{"$f":"IF(AND('Cash Flows'!$L55<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I55,\"\")","v":""},{"$f":"IFERROR(IF(M55=\"\",IF(AND(L55<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L55<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L55>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L55<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L55>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L55<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L55>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L55<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L55>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L55<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L55)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L55)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L55)=MONTH('Lease Option 1'!$D$13),YEAR($L55)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-08-01",{"$f":"IF(AND('Cash Flows'!$L55<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I55,\"\")","v":""},{"$f":"IFERROR(IF(T55=\"\",IF(AND(S55<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S55<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S55>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S55<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S55>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S55<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S55>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S55<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S55>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S55<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S55)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S55)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L55)=MONTH('Lease Option 2'!$D$13),YEAR($L55)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z55<$AB$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z55>='Ownership Option 1'!$D$25,Z55<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z55)=MONTH('Ownership Option 1'!$D$25),YEAR($L55)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z55+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z55+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z55)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z55)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE49:AE54)>0,IF(OR(MONTH(Z55)=6,MONTH(Z55)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z55)=6,MONTH(Z55)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z55)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z55>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z55)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z55)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z55)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z55)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK55<$AB$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN55>='Ownership Option 1'!$D$25,AK55<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK55)=MONTH('Ownership Option 1'!$D$25),YEAR($AK55)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK55+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK55+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK55)=6,MONTH(AK55)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK55)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV55<$AB$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN55>='Ownership Option 1'!$D$25,AV55<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK55)=MONTH('Ownership Option 1'!$D$25),YEAR($AK55)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV55+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV55>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV55)=6,MONTH(AV55)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV55)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG55<$AB$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN55>='Ownership Option 1'!$D$25,BG55<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK55)=MONTH('Ownership Option 1'!$D$25),YEAR($AK55)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG55<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG55>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 1'!$D$22),YEAR($DN55)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG55>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG55)=MONTH('Ownership Option 1'!$D$22),YEAR(BG55)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG55)=MONTH('Ownership Option 1'!$D$22),YEAR(BG55)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG55)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT55<$BV$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN55>='Ownership Option 2'!$D$25,BT55<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT55)=MONTH('Ownership Option 2'!$D25),YEAR($BT55)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT55+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT55+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT55)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT55)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY49:BY54)>0,IF(OR(MONTH(BT55)=6,MONTH(BT55)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT55)=6,MONTH(BT55)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT55)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT55)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE55<$BV$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN55>='Ownership Option 2'!$D$25,CE55<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK55)=MONTH('Ownership Option 2'!$D$25),YEAR($AK55)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE55+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE55+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE55)=6,MONTH(CE55)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE55)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP55<$BV$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN55>='Ownership Option 2'!$D$25,CP55<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK55)=MONTH('Ownership Option 2'!$D$25),YEAR($AK55)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP55+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP55>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP55)=6,MONTH(CP55)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP55)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA55<$BV$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA55>='Ownership Option 2'!$D$25,DA55<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA55)=MONTH('Ownership Option 2'!$D$25),YEAR($DA55)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA55<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA55>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA55)=MONTH('Ownership Option 2'!$D$22),YEAR($DA55)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA55>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA55)=MONTH('Ownership Option 2'!$D$22),YEAR(DA55)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA55)=MONTH('Ownership Option 2'!$D$22),YEAR(DA55)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA55)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN55<$DP$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN55>='Ownership Option 3'!$D$25,DN55<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 3'!$D$25),YEAR($DN55)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN55+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN55+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN55)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN55)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS49:DS54)>0,IF(OR(MONTH(DN55)=6,MONTH(DN55)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN55)=6,MONTH(DN55)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN55>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN55)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN55)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN55)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN55)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY55<$DP$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY55>='Ownership Option 3'!$D$25,DY55<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY55)=MONTH('Ownership Option 3'!$D$25),YEAR($DY55)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY55+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY55+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY55)=6,MONTH(DY55)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY55)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY55>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY55)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY55)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY55)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY55)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ55<$DP$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ55>='Ownership Option 3'!$D$25,EJ55<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ55)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ55)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ55+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ55>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ55)=6,MONTH(EJ55)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ55)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ55>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ55)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ55)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ55)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ55)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ55)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU55<$DP$19,$I55,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU55>='Ownership Option 3'!$D$25,EU55<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU55)=MONTH('Ownership Option 3'!$D$25),YEAR($EU55)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU55<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU55>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU55)=MONTH('Ownership Option 3'!$D$22),YEAR($EU55)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU55>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU55)=MONTH('Ownership Option 3'!$D$22),YEAR(EU55)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU55)=MONTH('Ownership Option 3'!$D$22),YEAR(EU55)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU55)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[32,"1902-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B56>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B56))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B56))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B56)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B56))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B56))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B56))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B56>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B56))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B56))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B56)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B56))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B56))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B56))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B56>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B56))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B56))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B56)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B56))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B56))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B56))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B56>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B56))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B56))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B56)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B56))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B56))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B56))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B56>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B56))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B56))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B56)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B56))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B56))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B56))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B56>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B56))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B56)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B56))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B56)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B56))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B56)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B56))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B56))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B56-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-09-01",{"$f":"IF(AND('Cash Flows'!$L56<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I56,\"\")","v":""},{"$f":"IFERROR(IF(M56=\"\",IF(AND(L56<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L56<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L56>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L56<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L56>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L56<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L56>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L56<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L56>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L56<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L56)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L56)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L56)=MONTH('Lease Option 1'!$D$13),YEAR($L56)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-09-01",{"$f":"IF(AND('Cash Flows'!$L56<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I56,\"\")","v":""},{"$f":"IFERROR(IF(T56=\"\",IF(AND(S56<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S56<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S56>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S56<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S56>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S56<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S56>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S56<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S56>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S56<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S56)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S56)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L56)=MONTH('Lease Option 2'!$D$13),YEAR($L56)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z56<$AB$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z56>='Ownership Option 1'!$D$25,Z56<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z56)=MONTH('Ownership Option 1'!$D$25),YEAR($L56)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z56+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z56+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z56)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z56)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE50:AE55)>0,IF(OR(MONTH(Z56)=6,MONTH(Z56)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z56)=6,MONTH(Z56)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z56)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z56>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z56)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z56)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z56)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z56)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK56<$AB$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN56>='Ownership Option 1'!$D$25,AK56<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK56)=MONTH('Ownership Option 1'!$D$25),YEAR($AK56)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK56+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK56+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK56)=6,MONTH(AK56)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK56)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV56<$AB$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN56>='Ownership Option 1'!$D$25,AV56<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK56)=MONTH('Ownership Option 1'!$D$25),YEAR($AK56)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV56+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV56>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV56)=6,MONTH(AV56)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV56)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG56<$AB$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN56>='Ownership Option 1'!$D$25,BG56<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK56)=MONTH('Ownership Option 1'!$D$25),YEAR($AK56)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG56<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG56>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 1'!$D$22),YEAR($DN56)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG56>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG56)=MONTH('Ownership Option 1'!$D$22),YEAR(BG56)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG56)=MONTH('Ownership Option 1'!$D$22),YEAR(BG56)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG56)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT56<$BV$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN56>='Ownership Option 2'!$D$25,BT56<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT56)=MONTH('Ownership Option 2'!$D25),YEAR($BT56)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT56+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT56+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT56)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT56)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY50:BY55)>0,IF(OR(MONTH(BT56)=6,MONTH(BT56)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT56)=6,MONTH(BT56)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT56)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT56)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE56<$BV$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN56>='Ownership Option 2'!$D$25,CE56<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK56)=MONTH('Ownership Option 2'!$D$25),YEAR($AK56)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE56+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE56+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE56)=6,MONTH(CE56)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE56)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP56<$BV$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN56>='Ownership Option 2'!$D$25,CP56<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK56)=MONTH('Ownership Option 2'!$D$25),YEAR($AK56)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP56+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP56>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP56)=6,MONTH(CP56)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP56)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA56<$BV$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA56>='Ownership Option 2'!$D$25,DA56<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA56)=MONTH('Ownership Option 2'!$D$25),YEAR($DA56)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA56<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA56>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA56)=MONTH('Ownership Option 2'!$D$22),YEAR($DA56)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA56>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA56)=MONTH('Ownership Option 2'!$D$22),YEAR(DA56)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA56)=MONTH('Ownership Option 2'!$D$22),YEAR(DA56)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA56)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN56<$DP$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN56>='Ownership Option 3'!$D$25,DN56<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 3'!$D$25),YEAR($DN56)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN56+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN56+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN56)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN56)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS50:DS55)>0,IF(OR(MONTH(DN56)=6,MONTH(DN56)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN56)=6,MONTH(DN56)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN56>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN56)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN56)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN56)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN56)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY56<$DP$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY56>='Ownership Option 3'!$D$25,DY56<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY56)=MONTH('Ownership Option 3'!$D$25),YEAR($DY56)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY56+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY56+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY56)=6,MONTH(DY56)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY56)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY56>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY56)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY56)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY56)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY56)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ56<$DP$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ56>='Ownership Option 3'!$D$25,EJ56<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ56)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ56)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ56+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ56>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ56)=6,MONTH(EJ56)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ56)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ56>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ56)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ56)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ56)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ56)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ56)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU56<$DP$19,$I56,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU56>='Ownership Option 3'!$D$25,EU56<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU56)=MONTH('Ownership Option 3'!$D$25),YEAR($EU56)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU56<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU56>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU56)=MONTH('Ownership Option 3'!$D$22),YEAR($EU56)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU56>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU56)=MONTH('Ownership Option 3'!$D$22),YEAR(EU56)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU56)=MONTH('Ownership Option 3'!$D$22),YEAR(EU56)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU56)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[33,"1902-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B57>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B57))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B57))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B57)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B57))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B57))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B57))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B57>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B57))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B57))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B57)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B57))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B57))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B57))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B57>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B57))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B57))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B57)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B57))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B57))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B57))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B57>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B57))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B57))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B57)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B57))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B57))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B57))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B57>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B57))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B57))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B57)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B57))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B57))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B57))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B57>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B57))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B57)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B57))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B57)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B57))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B57)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B57))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B57))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B57-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-10-01",{"$f":"IF(AND('Cash Flows'!$L57<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I57,\"\")","v":""},{"$f":"IFERROR(IF(M57=\"\",IF(AND(L57<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L57<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L57>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L57<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L57>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L57<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L57>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L57<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L57>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L57<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L57)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L57)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L57)=MONTH('Lease Option 1'!$D$13),YEAR($L57)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-10-01",{"$f":"IF(AND('Cash Flows'!$L57<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I57,\"\")","v":""},{"$f":"IFERROR(IF(T57=\"\",IF(AND(S57<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S57<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S57>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S57<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S57>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S57<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S57>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S57<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S57>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S57<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S57)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S57)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L57)=MONTH('Lease Option 2'!$D$13),YEAR($L57)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z57<$AB$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z57>='Ownership Option 1'!$D$25,Z57<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z57)=MONTH('Ownership Option 1'!$D$25),YEAR($L57)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z57+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z57+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z57)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z57)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE51:AE56)>0,IF(OR(MONTH(Z57)=6,MONTH(Z57)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z57)=6,MONTH(Z57)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z57)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z57>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z57)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z57)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z57)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z57)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK57<$AB$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN57>='Ownership Option 1'!$D$25,AK57<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK57)=MONTH('Ownership Option 1'!$D$25),YEAR($AK57)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK57+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK57+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK57)=6,MONTH(AK57)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK57)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV57<$AB$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN57>='Ownership Option 1'!$D$25,AV57<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK57)=MONTH('Ownership Option 1'!$D$25),YEAR($AK57)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV57+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV57>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV57)=6,MONTH(AV57)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV57)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG57<$AB$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN57>='Ownership Option 1'!$D$25,BG57<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK57)=MONTH('Ownership Option 1'!$D$25),YEAR($AK57)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG57<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG57>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 1'!$D$22),YEAR($DN57)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG57>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG57)=MONTH('Ownership Option 1'!$D$22),YEAR(BG57)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG57)=MONTH('Ownership Option 1'!$D$22),YEAR(BG57)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG57)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT57<$BV$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN57>='Ownership Option 2'!$D$25,BT57<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT57)=MONTH('Ownership Option 2'!$D25),YEAR($BT57)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT57+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT57+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT57)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT57)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY51:BY56)>0,IF(OR(MONTH(BT57)=6,MONTH(BT57)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT57)=6,MONTH(BT57)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT57)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT57)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE57<$BV$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN57>='Ownership Option 2'!$D$25,CE57<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK57)=MONTH('Ownership Option 2'!$D$25),YEAR($AK57)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE57+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE57+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE57)=6,MONTH(CE57)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE57)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP57<$BV$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN57>='Ownership Option 2'!$D$25,CP57<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK57)=MONTH('Ownership Option 2'!$D$25),YEAR($AK57)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP57+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP57>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP57)=6,MONTH(CP57)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP57)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA57<$BV$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA57>='Ownership Option 2'!$D$25,DA57<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA57)=MONTH('Ownership Option 2'!$D$25),YEAR($DA57)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA57<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA57>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA57)=MONTH('Ownership Option 2'!$D$22),YEAR($DA57)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA57>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA57)=MONTH('Ownership Option 2'!$D$22),YEAR(DA57)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA57)=MONTH('Ownership Option 2'!$D$22),YEAR(DA57)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA57)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN57<$DP$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN57>='Ownership Option 3'!$D$25,DN57<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 3'!$D$25),YEAR($DN57)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN57+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN57+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN57)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN57)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS51:DS56)>0,IF(OR(MONTH(DN57)=6,MONTH(DN57)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN57)=6,MONTH(DN57)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN57>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN57)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN57)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN57)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN57)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY57<$DP$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY57>='Ownership Option 3'!$D$25,DY57<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY57)=MONTH('Ownership Option 3'!$D$25),YEAR($DY57)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY57+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY57+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY57)=6,MONTH(DY57)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY57)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY57>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY57)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY57)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY57)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY57)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ57<$DP$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ57>='Ownership Option 3'!$D$25,EJ57<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ57)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ57)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ57+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ57>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ57)=6,MONTH(EJ57)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ57)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ57>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ57)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ57)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ57)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ57)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ57)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU57<$DP$19,$I57,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU57>='Ownership Option 3'!$D$25,EU57<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU57)=MONTH('Ownership Option 3'!$D$25),YEAR($EU57)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU57<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU57>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU57)=MONTH('Ownership Option 3'!$D$22),YEAR($EU57)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU57>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU57)=MONTH('Ownership Option 3'!$D$22),YEAR(EU57)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU57)=MONTH('Ownership Option 3'!$D$22),YEAR(EU57)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU57)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[34,"1902-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B58>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B58))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B58))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B58)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B58))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B58))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B58))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B58>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B58))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B58))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B58)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B58))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B58))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B58))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B58>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B58))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B58))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B58)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B58))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B58))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B58))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B58>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B58))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B58))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B58)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B58))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B58))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B58))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B58>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B58))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B58))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B58)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B58))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B58))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B58))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B58>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B58))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B58)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B58))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B58)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B58))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B58)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B58))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B58))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B58-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-11-01",{"$f":"IF(AND('Cash Flows'!$L58<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I58,\"\")","v":""},{"$f":"IFERROR(IF(M58=\"\",IF(AND(L58<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L58<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L58>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L58<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L58>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L58<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L58>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L58<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L58>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L58<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L58)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L58)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L58)=MONTH('Lease Option 1'!$D$13),YEAR($L58)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-11-01",{"$f":"IF(AND('Cash Flows'!$L58<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I58,\"\")","v":""},{"$f":"IFERROR(IF(T58=\"\",IF(AND(S58<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S58<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S58>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S58<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S58>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S58<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S58>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S58<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S58>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S58<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S58)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S58)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L58)=MONTH('Lease Option 2'!$D$13),YEAR($L58)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z58<$AB$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z58>='Ownership Option 1'!$D$25,Z58<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z58)=MONTH('Ownership Option 1'!$D$25),YEAR($L58)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z58+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z58+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z58)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z58)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE52:AE57)>0,IF(OR(MONTH(Z58)=6,MONTH(Z58)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z58)=6,MONTH(Z58)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z58)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z58>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z58)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z58)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z58)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z58)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK58<$AB$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN58>='Ownership Option 1'!$D$25,AK58<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK58)=MONTH('Ownership Option 1'!$D$25),YEAR($AK58)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK58+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK58+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK58)=6,MONTH(AK58)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK58)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV58<$AB$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN58>='Ownership Option 1'!$D$25,AV58<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK58)=MONTH('Ownership Option 1'!$D$25),YEAR($AK58)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV58+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV58>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV58)=6,MONTH(AV58)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV58)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG58<$AB$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN58>='Ownership Option 1'!$D$25,BG58<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK58)=MONTH('Ownership Option 1'!$D$25),YEAR($AK58)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG58<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG58>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 1'!$D$22),YEAR($DN58)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG58>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG58)=MONTH('Ownership Option 1'!$D$22),YEAR(BG58)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG58)=MONTH('Ownership Option 1'!$D$22),YEAR(BG58)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG58)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT58<$BV$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN58>='Ownership Option 2'!$D$25,BT58<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT58)=MONTH('Ownership Option 2'!$D25),YEAR($BT58)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT58+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT58+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT58)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT58)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY52:BY57)>0,IF(OR(MONTH(BT58)=6,MONTH(BT58)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT58)=6,MONTH(BT58)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT58)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT58)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE58<$BV$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN58>='Ownership Option 2'!$D$25,CE58<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK58)=MONTH('Ownership Option 2'!$D$25),YEAR($AK58)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE58+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE58+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE58)=6,MONTH(CE58)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE58)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP58<$BV$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN58>='Ownership Option 2'!$D$25,CP58<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK58)=MONTH('Ownership Option 2'!$D$25),YEAR($AK58)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP58+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP58>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP58)=6,MONTH(CP58)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP58)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA58<$BV$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA58>='Ownership Option 2'!$D$25,DA58<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA58)=MONTH('Ownership Option 2'!$D$25),YEAR($DA58)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA58<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA58>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA58)=MONTH('Ownership Option 2'!$D$22),YEAR($DA58)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA58>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA58)=MONTH('Ownership Option 2'!$D$22),YEAR(DA58)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA58)=MONTH('Ownership Option 2'!$D$22),YEAR(DA58)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA58)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN58<$DP$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN58>='Ownership Option 3'!$D$25,DN58<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 3'!$D$25),YEAR($DN58)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN58+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN58+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN58)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN58)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS52:DS57)>0,IF(OR(MONTH(DN58)=6,MONTH(DN58)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN58)=6,MONTH(DN58)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN58>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN58)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN58)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN58)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN58)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY58<$DP$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY58>='Ownership Option 3'!$D$25,DY58<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY58)=MONTH('Ownership Option 3'!$D$25),YEAR($DY58)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY58+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY58+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY58)=6,MONTH(DY58)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY58)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY58>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY58)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY58)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY58)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY58)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ58<$DP$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ58>='Ownership Option 3'!$D$25,EJ58<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ58)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ58)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ58+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ58>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ58)=6,MONTH(EJ58)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ58)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ58>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ58)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ58)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ58)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ58)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ58)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU58<$DP$19,$I58,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU58>='Ownership Option 3'!$D$25,EU58<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU58)=MONTH('Ownership Option 3'!$D$25),YEAR($EU58)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU58<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU58>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU58)=MONTH('Ownership Option 3'!$D$22),YEAR($EU58)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU58>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU58)=MONTH('Ownership Option 3'!$D$22),YEAR(EU58)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU58)=MONTH('Ownership Option 3'!$D$22),YEAR(EU58)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU58)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[35,"1902-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B59>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B59))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B59))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B59)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B59))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B59))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B59))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B59>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B59))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B59))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B59)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B59))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B59))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B59))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B59>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B59))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B59))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B59)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B59))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B59))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B59))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B59>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B59))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B59))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B59)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B59))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B59))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B59))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B59>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B59))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B59))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B59)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B59))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B59))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B59))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B59>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B59))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B59)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B59))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B59)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B59))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B59)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B59))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B59))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B59-TODAY())/365.25))),\"\")","v":""},0,0,null,"1902-12-01",{"$f":"IF(AND('Cash Flows'!$L59<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I59,\"\")","v":""},{"$f":"IFERROR(IF(M59=\"\",IF(AND(L59<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L59<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L59>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L59<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L59>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L59<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L59>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L59<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L59>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L59<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L59)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L59)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L59)=MONTH('Lease Option 1'!$D$13),YEAR($L59)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1902-12-01",{"$f":"IF(AND('Cash Flows'!$L59<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I59,\"\")","v":""},{"$f":"IFERROR(IF(T59=\"\",IF(AND(S59<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S59<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S59>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S59<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S59>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S59<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S59>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S59<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S59>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S59<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S59)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S59)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L59)=MONTH('Lease Option 2'!$D$13),YEAR($L59)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z59<$AB$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z59>='Ownership Option 1'!$D$25,Z59<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z59)=MONTH('Ownership Option 1'!$D$25),YEAR($L59)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z59+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z59+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z59)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z59)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE53:AE58)>0,IF(OR(MONTH(Z59)=6,MONTH(Z59)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z59)=6,MONTH(Z59)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z59)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z59>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z59)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z59)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z59)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z59)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1902-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK59<$AB$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN59>='Ownership Option 1'!$D$25,AK59<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK59)=MONTH('Ownership Option 1'!$D$25),YEAR($AK59)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK59+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK59+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK59)=6,MONTH(AK59)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK59)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV59<$AB$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN59>='Ownership Option 1'!$D$25,AV59<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK59)=MONTH('Ownership Option 1'!$D$25),YEAR($AK59)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV59+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV59>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV59)=6,MONTH(AV59)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV59)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG59<$AB$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN59>='Ownership Option 1'!$D$25,BG59<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK59)=MONTH('Ownership Option 1'!$D$25),YEAR($AK59)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG59<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG59>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 1'!$D$22),YEAR($DN59)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG59>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG59)=MONTH('Ownership Option 1'!$D$22),YEAR(BG59)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG59)=MONTH('Ownership Option 1'!$D$22),YEAR(BG59)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG59)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT59<$BV$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN59>='Ownership Option 2'!$D$25,BT59<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT59)=MONTH('Ownership Option 2'!$D25),YEAR($BT59)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT59+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT59+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT59)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT59)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY53:BY58)>0,IF(OR(MONTH(BT59)=6,MONTH(BT59)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT59)=6,MONTH(BT59)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT59)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT59)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE59<$BV$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN59>='Ownership Option 2'!$D$25,CE59<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK59)=MONTH('Ownership Option 2'!$D$25),YEAR($AK59)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE59+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE59+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE59)=6,MONTH(CE59)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE59)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP59<$BV$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN59>='Ownership Option 2'!$D$25,CP59<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK59)=MONTH('Ownership Option 2'!$D$25),YEAR($AK59)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP59+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP59>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP59)=6,MONTH(CP59)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP59)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA59<$BV$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA59>='Ownership Option 2'!$D$25,DA59<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA59)=MONTH('Ownership Option 2'!$D$25),YEAR($DA59)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA59<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA59>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA59)=MONTH('Ownership Option 2'!$D$22),YEAR($DA59)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA59>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA59)=MONTH('Ownership Option 2'!$D$22),YEAR(DA59)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA59)=MONTH('Ownership Option 2'!$D$22),YEAR(DA59)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA59)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1902-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN59<$DP$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN59>='Ownership Option 3'!$D$25,DN59<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 3'!$D$25),YEAR($DN59)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN59+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN59+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN59)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN59)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS53:DS58)>0,IF(OR(MONTH(DN59)=6,MONTH(DN59)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN59)=6,MONTH(DN59)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN59>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN59)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN59)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN59)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN59)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY59<$DP$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY59>='Ownership Option 3'!$D$25,DY59<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY59)=MONTH('Ownership Option 3'!$D$25),YEAR($DY59)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY59+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY59+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY59)=6,MONTH(DY59)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY59)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY59>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY59)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY59)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY59)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY59)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ59<$DP$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ59>='Ownership Option 3'!$D$25,EJ59<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ59)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ59)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ59+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ59>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ59)=6,MONTH(EJ59)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ59)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ59>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ59)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ59)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ59)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ59)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ59)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1902-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU59<$DP$19,$I59,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU59>='Ownership Option 3'!$D$25,EU59<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU59)=MONTH('Ownership Option 3'!$D$25),YEAR($EU59)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU59<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU59>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU59)=MONTH('Ownership Option 3'!$D$22),YEAR($EU59)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU59>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU59)=MONTH('Ownership Option 3'!$D$22),YEAR(EU59)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU59)=MONTH('Ownership Option 3'!$D$22),YEAR(EU59)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU59)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[36,"1903-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B60>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B60))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B60))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B60)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B60))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B60))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B60))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B60>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B60))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B60))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B60)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B60))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B60))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B60))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B60>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B60))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B60))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B60)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B60))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B60))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B60))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B60>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B60))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B60))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B60)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B60))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B60))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B60))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B60>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B60))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B60))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B60)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B60))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B60))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B60))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B60>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B60))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B60)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B60))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B60)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B60))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B60)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B60))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B60))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B60-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-01-01",{"$f":"IF(AND('Cash Flows'!$L60<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I60,\"\")","v":""},{"$f":"IFERROR(IF(M60=\"\",IF(AND(L60<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L60<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L60>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L60<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L60>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L60<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L60>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L60<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L60>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L60<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L60)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L60)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L60)=MONTH('Lease Option 1'!$D$13),YEAR($L60)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-01-01",{"$f":"IF(AND('Cash Flows'!$L60<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I60,\"\")","v":""},{"$f":"IFERROR(IF(T60=\"\",IF(AND(S60<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S60<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S60>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S60<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S60>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S60<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S60>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S60<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S60>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S60<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S60)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S60)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L60)=MONTH('Lease Option 2'!$D$13),YEAR($L60)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z60<$AB$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z60>='Ownership Option 1'!$D$25,Z60<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z60)=MONTH('Ownership Option 1'!$D$25),YEAR($L60)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z60+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z60+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z60)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z60)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE54:AE59)>0,IF(OR(MONTH(Z60)=6,MONTH(Z60)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z60)=6,MONTH(Z60)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z60)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z60>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z60)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z60)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z60)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z60)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK60<$AB$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN60>='Ownership Option 1'!$D$25,AK60<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK60)=MONTH('Ownership Option 1'!$D$25),YEAR($AK60)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK60+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK60+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK60)=6,MONTH(AK60)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK60)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV60<$AB$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN60>='Ownership Option 1'!$D$25,AV60<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK60)=MONTH('Ownership Option 1'!$D$25),YEAR($AK60)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV60+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV60>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV60)=6,MONTH(AV60)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV60)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG60<$AB$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN60>='Ownership Option 1'!$D$25,BG60<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK60)=MONTH('Ownership Option 1'!$D$25),YEAR($AK60)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG60<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG60>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 1'!$D$22),YEAR($DN60)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG60>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG60)=MONTH('Ownership Option 1'!$D$22),YEAR(BG60)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG60)=MONTH('Ownership Option 1'!$D$22),YEAR(BG60)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG60)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT60<$BV$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN60>='Ownership Option 2'!$D$25,BT60<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT60)=MONTH('Ownership Option 2'!$D25),YEAR($BT60)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT60+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT60+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT60)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT60)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY54:BY59)>0,IF(OR(MONTH(BT60)=6,MONTH(BT60)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT60)=6,MONTH(BT60)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT60)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT60)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE60<$BV$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN60>='Ownership Option 2'!$D$25,CE60<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK60)=MONTH('Ownership Option 2'!$D$25),YEAR($AK60)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE60+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE60+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE60)=6,MONTH(CE60)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE60)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP60<$BV$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN60>='Ownership Option 2'!$D$25,CP60<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK60)=MONTH('Ownership Option 2'!$D$25),YEAR($AK60)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP60+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP60>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP60)=6,MONTH(CP60)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP60)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA60<$BV$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA60>='Ownership Option 2'!$D$25,DA60<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA60)=MONTH('Ownership Option 2'!$D$25),YEAR($DA60)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA60<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA60>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA60)=MONTH('Ownership Option 2'!$D$22),YEAR($DA60)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA60>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA60)=MONTH('Ownership Option 2'!$D$22),YEAR(DA60)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA60)=MONTH('Ownership Option 2'!$D$22),YEAR(DA60)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA60)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN60<$DP$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN60>='Ownership Option 3'!$D$25,DN60<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 3'!$D$25),YEAR($DN60)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN60+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN60+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN60)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN60)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS54:DS59)>0,IF(OR(MONTH(DN60)=6,MONTH(DN60)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN60)=6,MONTH(DN60)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN60>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN60)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN60)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN60)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN60)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY60<$DP$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY60>='Ownership Option 3'!$D$25,DY60<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY60)=MONTH('Ownership Option 3'!$D$25),YEAR($DY60)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY60+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY60+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY60)=6,MONTH(DY60)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY60)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY60>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY60)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY60)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY60)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY60)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ60<$DP$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ60>='Ownership Option 3'!$D$25,EJ60<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ60)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ60)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ60+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ60>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ60)=6,MONTH(EJ60)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ60)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ60>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ60)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ60)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ60)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ60)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ60)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU60<$DP$19,$I60,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU60>='Ownership Option 3'!$D$25,EU60<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU60)=MONTH('Ownership Option 3'!$D$25),YEAR($EU60)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU60<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU60>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU60)=MONTH('Ownership Option 3'!$D$22),YEAR($EU60)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU60>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU60)=MONTH('Ownership Option 3'!$D$22),YEAR(EU60)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU60)=MONTH('Ownership Option 3'!$D$22),YEAR(EU60)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU60)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[37,"1903-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B61>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B61))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B61))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B61)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B61))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B61))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B61))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B61>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B61))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B61))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B61)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B61))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B61))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B61))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B61>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B61))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B61))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B61)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B61))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B61))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B61))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B61>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B61))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B61))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B61)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B61))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B61))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B61))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B61>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B61))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B61))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B61)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B61))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B61))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B61))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B61>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B61))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B61)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B61))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B61)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B61))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B61)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B61))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B61))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B61-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-02-01",{"$f":"IF(AND('Cash Flows'!$L61<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I61,\"\")","v":""},{"$f":"IFERROR(IF(M61=\"\",IF(AND(L61<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L61<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L61>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L61<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L61>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L61<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L61>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L61<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L61>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L61<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L61)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L61)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L61)=MONTH('Lease Option 1'!$D$13),YEAR($L61)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-02-01",{"$f":"IF(AND('Cash Flows'!$L61<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I61,\"\")","v":""},{"$f":"IFERROR(IF(T61=\"\",IF(AND(S61<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S61<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S61>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S61<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S61>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S61<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S61>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S61<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S61>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S61<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S61)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S61)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L61)=MONTH('Lease Option 2'!$D$13),YEAR($L61)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z61<$AB$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z61>='Ownership Option 1'!$D$25,Z61<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z61)=MONTH('Ownership Option 1'!$D$25),YEAR($L61)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z61+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z61+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z61)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z61)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE55:AE60)>0,IF(OR(MONTH(Z61)=6,MONTH(Z61)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z61)=6,MONTH(Z61)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z61)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z61>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z61)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z61)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z61)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z61)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK61<$AB$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN61>='Ownership Option 1'!$D$25,AK61<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK61)=MONTH('Ownership Option 1'!$D$25),YEAR($AK61)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK61+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK61+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK61)=6,MONTH(AK61)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK61)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV61<$AB$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN61>='Ownership Option 1'!$D$25,AV61<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK61)=MONTH('Ownership Option 1'!$D$25),YEAR($AK61)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV61+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV61>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV61)=6,MONTH(AV61)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV61)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG61<$AB$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN61>='Ownership Option 1'!$D$25,BG61<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK61)=MONTH('Ownership Option 1'!$D$25),YEAR($AK61)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG61<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG61>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 1'!$D$22),YEAR($DN61)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG61>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG61)=MONTH('Ownership Option 1'!$D$22),YEAR(BG61)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG61)=MONTH('Ownership Option 1'!$D$22),YEAR(BG61)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG61)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT61<$BV$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN61>='Ownership Option 2'!$D$25,BT61<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT61)=MONTH('Ownership Option 2'!$D25),YEAR($BT61)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT61+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT61+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT61)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT61)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY55:BY60)>0,IF(OR(MONTH(BT61)=6,MONTH(BT61)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT61)=6,MONTH(BT61)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT61)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT61)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE61<$BV$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN61>='Ownership Option 2'!$D$25,CE61<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK61)=MONTH('Ownership Option 2'!$D$25),YEAR($AK61)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE61+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE61+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE61)=6,MONTH(CE61)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE61)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP61<$BV$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN61>='Ownership Option 2'!$D$25,CP61<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK61)=MONTH('Ownership Option 2'!$D$25),YEAR($AK61)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP61+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP61>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP61)=6,MONTH(CP61)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP61)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA61<$BV$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA61>='Ownership Option 2'!$D$25,DA61<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA61)=MONTH('Ownership Option 2'!$D$25),YEAR($DA61)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA61<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA61>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA61)=MONTH('Ownership Option 2'!$D$22),YEAR($DA61)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA61>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA61)=MONTH('Ownership Option 2'!$D$22),YEAR(DA61)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA61)=MONTH('Ownership Option 2'!$D$22),YEAR(DA61)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA61)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN61<$DP$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN61>='Ownership Option 3'!$D$25,DN61<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 3'!$D$25),YEAR($DN61)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN61+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN61+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN61)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN61)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS55:DS60)>0,IF(OR(MONTH(DN61)=6,MONTH(DN61)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN61)=6,MONTH(DN61)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN61>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN61)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN61)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN61)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN61)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY61<$DP$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY61>='Ownership Option 3'!$D$25,DY61<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY61)=MONTH('Ownership Option 3'!$D$25),YEAR($DY61)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY61+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY61+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY61)=6,MONTH(DY61)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY61)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY61>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY61)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY61)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY61)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY61)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ61<$DP$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ61>='Ownership Option 3'!$D$25,EJ61<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ61)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ61)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ61+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ61>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ61)=6,MONTH(EJ61)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ61)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ61>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ61)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ61)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ61)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ61)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ61)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU61<$DP$19,$I61,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU61>='Ownership Option 3'!$D$25,EU61<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU61)=MONTH('Ownership Option 3'!$D$25),YEAR($EU61)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU61<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU61>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU61)=MONTH('Ownership Option 3'!$D$22),YEAR($EU61)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU61>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU61)=MONTH('Ownership Option 3'!$D$22),YEAR(EU61)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU61)=MONTH('Ownership Option 3'!$D$22),YEAR(EU61)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU61)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[38,"1903-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B62>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B62))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B62))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B62)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B62))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B62))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B62))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B62>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B62))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B62))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B62)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B62))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B62))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B62))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B62>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B62))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B62))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B62)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B62))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B62))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B62))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B62>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B62))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B62))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B62)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B62))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B62))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B62))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B62>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B62))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B62))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B62)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B62))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B62))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B62))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B62>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B62))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B62)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B62))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B62)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B62))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B62)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B62))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B62))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B62-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-03-01",{"$f":"IF(AND('Cash Flows'!$L62<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I62,\"\")","v":""},{"$f":"IFERROR(IF(M62=\"\",IF(AND(L62<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L62<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L62>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L62<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L62>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L62<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L62>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L62<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L62>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L62<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L62)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L62)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L62)=MONTH('Lease Option 1'!$D$13),YEAR($L62)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-03-01",{"$f":"IF(AND('Cash Flows'!$L62<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I62,\"\")","v":""},{"$f":"IFERROR(IF(T62=\"\",IF(AND(S62<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S62<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S62>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S62<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S62>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S62<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S62>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S62<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S62>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S62<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S62)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S62)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L62)=MONTH('Lease Option 2'!$D$13),YEAR($L62)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z62<$AB$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z62>='Ownership Option 1'!$D$25,Z62<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z62)=MONTH('Ownership Option 1'!$D$25),YEAR($L62)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z62+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z62+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z62)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z62)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE56:AE61)>0,IF(OR(MONTH(Z62)=6,MONTH(Z62)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z62)=6,MONTH(Z62)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z62)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z62>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z62)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z62)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z62)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z62)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK62<$AB$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN62>='Ownership Option 1'!$D$25,AK62<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK62)=MONTH('Ownership Option 1'!$D$25),YEAR($AK62)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK62+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK62+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK62)=6,MONTH(AK62)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK62)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV62<$AB$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN62>='Ownership Option 1'!$D$25,AV62<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK62)=MONTH('Ownership Option 1'!$D$25),YEAR($AK62)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV62+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV62>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV62)=6,MONTH(AV62)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV62)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG62<$AB$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN62>='Ownership Option 1'!$D$25,BG62<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK62)=MONTH('Ownership Option 1'!$D$25),YEAR($AK62)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG62<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG62>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 1'!$D$22),YEAR($DN62)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG62>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG62)=MONTH('Ownership Option 1'!$D$22),YEAR(BG62)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG62)=MONTH('Ownership Option 1'!$D$22),YEAR(BG62)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG62)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT62<$BV$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN62>='Ownership Option 2'!$D$25,BT62<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT62)=MONTH('Ownership Option 2'!$D25),YEAR($BT62)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT62+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT62+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT62)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT62)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY56:BY61)>0,IF(OR(MONTH(BT62)=6,MONTH(BT62)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT62)=6,MONTH(BT62)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT62)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT62)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE62<$BV$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN62>='Ownership Option 2'!$D$25,CE62<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK62)=MONTH('Ownership Option 2'!$D$25),YEAR($AK62)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE62+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE62+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE62)=6,MONTH(CE62)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE62)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP62<$BV$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN62>='Ownership Option 2'!$D$25,CP62<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK62)=MONTH('Ownership Option 2'!$D$25),YEAR($AK62)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP62+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP62>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP62)=6,MONTH(CP62)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP62)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA62<$BV$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA62>='Ownership Option 2'!$D$25,DA62<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA62)=MONTH('Ownership Option 2'!$D$25),YEAR($DA62)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA62<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA62>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA62)=MONTH('Ownership Option 2'!$D$22),YEAR($DA62)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA62>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA62)=MONTH('Ownership Option 2'!$D$22),YEAR(DA62)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA62)=MONTH('Ownership Option 2'!$D$22),YEAR(DA62)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA62)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN62<$DP$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN62>='Ownership Option 3'!$D$25,DN62<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 3'!$D$25),YEAR($DN62)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN62+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN62+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN62)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN62)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS56:DS61)>0,IF(OR(MONTH(DN62)=6,MONTH(DN62)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN62)=6,MONTH(DN62)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN62>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN62)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN62)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN62)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN62)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY62<$DP$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY62>='Ownership Option 3'!$D$25,DY62<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY62)=MONTH('Ownership Option 3'!$D$25),YEAR($DY62)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY62+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY62+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY62)=6,MONTH(DY62)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY62)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY62>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY62)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY62)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY62)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY62)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ62<$DP$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ62>='Ownership Option 3'!$D$25,EJ62<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ62)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ62)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ62+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ62>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ62)=6,MONTH(EJ62)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ62)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ62>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ62)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ62)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ62)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ62)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ62)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU62<$DP$19,$I62,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU62>='Ownership Option 3'!$D$25,EU62<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU62)=MONTH('Ownership Option 3'!$D$25),YEAR($EU62)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU62<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU62>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU62)=MONTH('Ownership Option 3'!$D$22),YEAR($EU62)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU62>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU62)=MONTH('Ownership Option 3'!$D$22),YEAR(EU62)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU62)=MONTH('Ownership Option 3'!$D$22),YEAR(EU62)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU62)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[39,"1903-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B63>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B63))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B63))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B63)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B63))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B63))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B63))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B63>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B63))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B63))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B63)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B63))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B63))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B63))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B63>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B63))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B63))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B63)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B63))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B63))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B63))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B63>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B63))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B63))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B63)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B63))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B63))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B63))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B63>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B63))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B63))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B63)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B63))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B63))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B63))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B63>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B63))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B63)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B63))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B63)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B63))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B63)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B63))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B63))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B63-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-04-01",{"$f":"IF(AND('Cash Flows'!$L63<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I63,\"\")","v":""},{"$f":"IFERROR(IF(M63=\"\",IF(AND(L63<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L63<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L63>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L63<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L63>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L63<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L63>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L63<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L63>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L63<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L63)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L63)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L63)=MONTH('Lease Option 1'!$D$13),YEAR($L63)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-04-01",{"$f":"IF(AND('Cash Flows'!$L63<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I63,\"\")","v":""},{"$f":"IFERROR(IF(T63=\"\",IF(AND(S63<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S63<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S63>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S63<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S63>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S63<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S63>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S63<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S63>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S63<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S63)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S63)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L63)=MONTH('Lease Option 2'!$D$13),YEAR($L63)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z63<$AB$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z63>='Ownership Option 1'!$D$25,Z63<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z63)=MONTH('Ownership Option 1'!$D$25),YEAR($L63)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z63+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z63+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z63)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z63)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE57:AE62)>0,IF(OR(MONTH(Z63)=6,MONTH(Z63)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z63)=6,MONTH(Z63)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z63)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z63>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z63)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z63)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z63)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z63)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK63<$AB$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN63>='Ownership Option 1'!$D$25,AK63<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK63)=MONTH('Ownership Option 1'!$D$25),YEAR($AK63)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK63+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK63+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK63)=6,MONTH(AK63)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK63)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV63<$AB$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN63>='Ownership Option 1'!$D$25,AV63<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK63)=MONTH('Ownership Option 1'!$D$25),YEAR($AK63)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV63+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV63>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV63)=6,MONTH(AV63)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV63)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG63<$AB$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN63>='Ownership Option 1'!$D$25,BG63<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK63)=MONTH('Ownership Option 1'!$D$25),YEAR($AK63)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG63<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG63>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 1'!$D$22),YEAR($DN63)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG63>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG63)=MONTH('Ownership Option 1'!$D$22),YEAR(BG63)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG63)=MONTH('Ownership Option 1'!$D$22),YEAR(BG63)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG63)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT63<$BV$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN63>='Ownership Option 2'!$D$25,BT63<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT63)=MONTH('Ownership Option 2'!$D25),YEAR($BT63)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT63+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT63+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT63)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT63)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY57:BY62)>0,IF(OR(MONTH(BT63)=6,MONTH(BT63)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT63)=6,MONTH(BT63)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT63)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT63)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE63<$BV$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN63>='Ownership Option 2'!$D$25,CE63<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK63)=MONTH('Ownership Option 2'!$D$25),YEAR($AK63)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE63+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE63+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE63)=6,MONTH(CE63)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE63)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP63<$BV$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN63>='Ownership Option 2'!$D$25,CP63<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK63)=MONTH('Ownership Option 2'!$D$25),YEAR($AK63)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP63+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP63>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP63)=6,MONTH(CP63)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP63)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA63<$BV$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA63>='Ownership Option 2'!$D$25,DA63<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA63)=MONTH('Ownership Option 2'!$D$25),YEAR($DA63)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA63<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA63>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA63)=MONTH('Ownership Option 2'!$D$22),YEAR($DA63)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA63>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA63)=MONTH('Ownership Option 2'!$D$22),YEAR(DA63)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA63)=MONTH('Ownership Option 2'!$D$22),YEAR(DA63)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA63)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN63<$DP$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN63>='Ownership Option 3'!$D$25,DN63<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 3'!$D$25),YEAR($DN63)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN63+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN63+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN63)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN63)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS57:DS62)>0,IF(OR(MONTH(DN63)=6,MONTH(DN63)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN63)=6,MONTH(DN63)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN63>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN63)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN63)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN63)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN63)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY63<$DP$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY63>='Ownership Option 3'!$D$25,DY63<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY63)=MONTH('Ownership Option 3'!$D$25),YEAR($DY63)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY63+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY63+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY63)=6,MONTH(DY63)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY63)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY63>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY63)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY63)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY63)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY63)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ63<$DP$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ63>='Ownership Option 3'!$D$25,EJ63<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ63)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ63)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ63+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ63>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ63)=6,MONTH(EJ63)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ63)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ63>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ63)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ63)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ63)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ63)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ63)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU63<$DP$19,$I63,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU63>='Ownership Option 3'!$D$25,EU63<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU63)=MONTH('Ownership Option 3'!$D$25),YEAR($EU63)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU63<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU63>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU63)=MONTH('Ownership Option 3'!$D$22),YEAR($EU63)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU63>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU63)=MONTH('Ownership Option 3'!$D$22),YEAR(EU63)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU63)=MONTH('Ownership Option 3'!$D$22),YEAR(EU63)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU63)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[40,"1903-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B64>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B64))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B64))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B64)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B64))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B64))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B64))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B64>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B64))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B64))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B64)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B64))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B64))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B64))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B64>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B64))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B64))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B64)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B64))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B64))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B64))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B64>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B64))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B64))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B64)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B64))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B64))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B64))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B64>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B64))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B64))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B64)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B64))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B64))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B64))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B64>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B64))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B64)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B64))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B64)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B64))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B64)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B64))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B64))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B64-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-05-01",{"$f":"IF(AND('Cash Flows'!$L64<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I64,\"\")","v":""},{"$f":"IFERROR(IF(M64=\"\",IF(AND(L64<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L64<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L64>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L64<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L64>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L64<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L64>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L64<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L64>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L64<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L64)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L64)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L64)=MONTH('Lease Option 1'!$D$13),YEAR($L64)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-05-01",{"$f":"IF(AND('Cash Flows'!$L64<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I64,\"\")","v":""},{"$f":"IFERROR(IF(T64=\"\",IF(AND(S64<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S64<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S64>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S64<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S64>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S64<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S64>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S64<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S64>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S64<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S64)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S64)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L64)=MONTH('Lease Option 2'!$D$13),YEAR($L64)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z64<$AB$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z64>='Ownership Option 1'!$D$25,Z64<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z64)=MONTH('Ownership Option 1'!$D$25),YEAR($L64)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z64+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z64+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z64)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z64)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE58:AE63)>0,IF(OR(MONTH(Z64)=6,MONTH(Z64)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z64)=6,MONTH(Z64)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z64)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z64>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z64)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z64)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z64)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z64)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK64<$AB$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN64>='Ownership Option 1'!$D$25,AK64<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK64)=MONTH('Ownership Option 1'!$D$25),YEAR($AK64)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK64+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK64+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK64)=6,MONTH(AK64)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK64)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV64<$AB$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN64>='Ownership Option 1'!$D$25,AV64<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK64)=MONTH('Ownership Option 1'!$D$25),YEAR($AK64)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV64+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV64>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV64)=6,MONTH(AV64)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV64)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG64<$AB$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN64>='Ownership Option 1'!$D$25,BG64<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK64)=MONTH('Ownership Option 1'!$D$25),YEAR($AK64)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG64<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG64>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 1'!$D$22),YEAR($DN64)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG64>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG64)=MONTH('Ownership Option 1'!$D$22),YEAR(BG64)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG64)=MONTH('Ownership Option 1'!$D$22),YEAR(BG64)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG64)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT64<$BV$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN64>='Ownership Option 2'!$D$25,BT64<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT64)=MONTH('Ownership Option 2'!$D25),YEAR($BT64)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT64+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT64+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT64)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT64)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY58:BY63)>0,IF(OR(MONTH(BT64)=6,MONTH(BT64)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT64)=6,MONTH(BT64)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT64)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT64)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE64<$BV$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN64>='Ownership Option 2'!$D$25,CE64<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK64)=MONTH('Ownership Option 2'!$D$25),YEAR($AK64)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE64+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE64+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE64)=6,MONTH(CE64)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE64)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP64<$BV$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN64>='Ownership Option 2'!$D$25,CP64<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK64)=MONTH('Ownership Option 2'!$D$25),YEAR($AK64)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP64+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP64>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP64)=6,MONTH(CP64)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP64)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA64<$BV$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA64>='Ownership Option 2'!$D$25,DA64<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA64)=MONTH('Ownership Option 2'!$D$25),YEAR($DA64)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA64<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA64>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA64)=MONTH('Ownership Option 2'!$D$22),YEAR($DA64)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA64>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA64)=MONTH('Ownership Option 2'!$D$22),YEAR(DA64)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA64)=MONTH('Ownership Option 2'!$D$22),YEAR(DA64)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA64)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN64<$DP$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN64>='Ownership Option 3'!$D$25,DN64<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 3'!$D$25),YEAR($DN64)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN64+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN64+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN64)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN64)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS58:DS63)>0,IF(OR(MONTH(DN64)=6,MONTH(DN64)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN64)=6,MONTH(DN64)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN64>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN64)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN64)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN64)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN64)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY64<$DP$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY64>='Ownership Option 3'!$D$25,DY64<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY64)=MONTH('Ownership Option 3'!$D$25),YEAR($DY64)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY64+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY64+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY64)=6,MONTH(DY64)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY64)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY64>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY64)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY64)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY64)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY64)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ64<$DP$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ64>='Ownership Option 3'!$D$25,EJ64<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ64)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ64)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ64+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ64>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ64)=6,MONTH(EJ64)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ64)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ64>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ64)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ64)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ64)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ64)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ64)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU64<$DP$19,$I64,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU64>='Ownership Option 3'!$D$25,EU64<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU64)=MONTH('Ownership Option 3'!$D$25),YEAR($EU64)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU64<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU64>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU64)=MONTH('Ownership Option 3'!$D$22),YEAR($EU64)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU64>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU64)=MONTH('Ownership Option 3'!$D$22),YEAR(EU64)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU64)=MONTH('Ownership Option 3'!$D$22),YEAR(EU64)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU64)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[41,"1903-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B65>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B65))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B65))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B65)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B65))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B65))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B65))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B65>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B65))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B65))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B65)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B65))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B65))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B65))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B65>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B65))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B65))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B65)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B65))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B65))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B65))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B65>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B65))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B65))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B65)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B65))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B65))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B65))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B65>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B65))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B65))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B65)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B65))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B65))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B65))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B65>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B65))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B65)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B65))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B65)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B65))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B65)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B65))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B65))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B65-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-06-01",{"$f":"IF(AND('Cash Flows'!$L65<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I65,\"\")","v":""},{"$f":"IFERROR(IF(M65=\"\",IF(AND(L65<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L65<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L65>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L65<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L65>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L65<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L65>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L65<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L65>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L65<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L65)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L65)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L65)=MONTH('Lease Option 1'!$D$13),YEAR($L65)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-06-01",{"$f":"IF(AND('Cash Flows'!$L65<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I65,\"\")","v":""},{"$f":"IFERROR(IF(T65=\"\",IF(AND(S65<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S65<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S65>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S65<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S65>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S65<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S65>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S65<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S65>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S65<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S65)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S65)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L65)=MONTH('Lease Option 2'!$D$13),YEAR($L65)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z65<$AB$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z65>='Ownership Option 1'!$D$25,Z65<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z65)=MONTH('Ownership Option 1'!$D$25),YEAR($L65)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z65+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z65+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z65)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z65)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE59:AE64)>0,IF(OR(MONTH(Z65)=6,MONTH(Z65)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z65)=6,MONTH(Z65)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z65)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z65>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z65)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z65)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z65)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z65)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK65<$AB$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN65>='Ownership Option 1'!$D$25,AK65<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK65)=MONTH('Ownership Option 1'!$D$25),YEAR($AK65)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK65+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK65+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK65)=6,MONTH(AK65)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK65)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV65<$AB$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN65>='Ownership Option 1'!$D$25,AV65<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK65)=MONTH('Ownership Option 1'!$D$25),YEAR($AK65)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV65+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV65>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV65)=6,MONTH(AV65)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV65)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG65<$AB$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN65>='Ownership Option 1'!$D$25,BG65<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK65)=MONTH('Ownership Option 1'!$D$25),YEAR($AK65)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG65<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG65>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 1'!$D$22),YEAR($DN65)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG65>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG65)=MONTH('Ownership Option 1'!$D$22),YEAR(BG65)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG65)=MONTH('Ownership Option 1'!$D$22),YEAR(BG65)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG65)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT65<$BV$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN65>='Ownership Option 2'!$D$25,BT65<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT65)=MONTH('Ownership Option 2'!$D25),YEAR($BT65)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT65+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT65+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT65)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT65)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY59:BY64)>0,IF(OR(MONTH(BT65)=6,MONTH(BT65)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT65)=6,MONTH(BT65)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT65)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT65)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE65<$BV$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN65>='Ownership Option 2'!$D$25,CE65<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK65)=MONTH('Ownership Option 2'!$D$25),YEAR($AK65)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE65+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE65+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE65)=6,MONTH(CE65)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE65)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP65<$BV$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN65>='Ownership Option 2'!$D$25,CP65<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK65)=MONTH('Ownership Option 2'!$D$25),YEAR($AK65)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP65+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP65>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP65)=6,MONTH(CP65)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP65)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA65<$BV$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA65>='Ownership Option 2'!$D$25,DA65<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA65)=MONTH('Ownership Option 2'!$D$25),YEAR($DA65)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA65<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA65>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA65)=MONTH('Ownership Option 2'!$D$22),YEAR($DA65)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA65>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA65)=MONTH('Ownership Option 2'!$D$22),YEAR(DA65)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA65)=MONTH('Ownership Option 2'!$D$22),YEAR(DA65)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA65)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN65<$DP$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN65>='Ownership Option 3'!$D$25,DN65<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 3'!$D$25),YEAR($DN65)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN65+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN65+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN65)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN65)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS59:DS64)>0,IF(OR(MONTH(DN65)=6,MONTH(DN65)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN65)=6,MONTH(DN65)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN65>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN65)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN65)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN65)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN65)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY65<$DP$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY65>='Ownership Option 3'!$D$25,DY65<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY65)=MONTH('Ownership Option 3'!$D$25),YEAR($DY65)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY65+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY65+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY65)=6,MONTH(DY65)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY65)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY65>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY65)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY65)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY65)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY65)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ65<$DP$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ65>='Ownership Option 3'!$D$25,EJ65<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ65)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ65)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ65+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ65>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ65)=6,MONTH(EJ65)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ65)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ65>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ65)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ65)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ65)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ65)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ65)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU65<$DP$19,$I65,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU65>='Ownership Option 3'!$D$25,EU65<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU65)=MONTH('Ownership Option 3'!$D$25),YEAR($EU65)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU65<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU65>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU65)=MONTH('Ownership Option 3'!$D$22),YEAR($EU65)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU65>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU65)=MONTH('Ownership Option 3'!$D$22),YEAR(EU65)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU65)=MONTH('Ownership Option 3'!$D$22),YEAR(EU65)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU65)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[42,"1903-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B66>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B66))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B66))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B66)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B66))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B66))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B66))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B66>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B66))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B66))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B66)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B66))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B66))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B66))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B66>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B66))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B66))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B66)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B66))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B66))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B66))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B66>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B66))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B66))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B66)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B66))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B66))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B66))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B66>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B66))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B66))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B66)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B66))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B66))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B66))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B66>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B66))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B66)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B66))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B66)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B66))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B66)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B66))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B66))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B66-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-07-01",{"$f":"IF(AND('Cash Flows'!$L66<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I66,\"\")","v":""},{"$f":"IFERROR(IF(M66=\"\",IF(AND(L66<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L66<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L66>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L66<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L66>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L66<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L66>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L66<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L66>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L66<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L66)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L66)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L66)=MONTH('Lease Option 1'!$D$13),YEAR($L66)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-07-01",{"$f":"IF(AND('Cash Flows'!$L66<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I66,\"\")","v":""},{"$f":"IFERROR(IF(T66=\"\",IF(AND(S66<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S66<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S66>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S66<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S66>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S66<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S66>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S66<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S66>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S66<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S66)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S66)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L66)=MONTH('Lease Option 2'!$D$13),YEAR($L66)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z66<$AB$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z66>='Ownership Option 1'!$D$25,Z66<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z66)=MONTH('Ownership Option 1'!$D$25),YEAR($L66)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z66+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z66+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z66)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z66)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE60:AE65)>0,IF(OR(MONTH(Z66)=6,MONTH(Z66)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z66)=6,MONTH(Z66)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z66)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z66>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z66)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z66)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z66)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z66)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK66<$AB$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN66>='Ownership Option 1'!$D$25,AK66<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK66)=MONTH('Ownership Option 1'!$D$25),YEAR($AK66)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK66+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK66+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK66)=6,MONTH(AK66)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK66)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV66<$AB$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN66>='Ownership Option 1'!$D$25,AV66<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK66)=MONTH('Ownership Option 1'!$D$25),YEAR($AK66)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV66+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV66>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV66)=6,MONTH(AV66)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV66)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG66<$AB$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN66>='Ownership Option 1'!$D$25,BG66<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK66)=MONTH('Ownership Option 1'!$D$25),YEAR($AK66)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG66<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG66>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 1'!$D$22),YEAR($DN66)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG66>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG66)=MONTH('Ownership Option 1'!$D$22),YEAR(BG66)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG66)=MONTH('Ownership Option 1'!$D$22),YEAR(BG66)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG66)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT66<$BV$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN66>='Ownership Option 2'!$D$25,BT66<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT66)=MONTH('Ownership Option 2'!$D25),YEAR($BT66)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT66+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT66+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT66)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT66)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY60:BY65)>0,IF(OR(MONTH(BT66)=6,MONTH(BT66)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT66)=6,MONTH(BT66)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT66)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT66)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE66<$BV$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN66>='Ownership Option 2'!$D$25,CE66<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK66)=MONTH('Ownership Option 2'!$D$25),YEAR($AK66)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE66+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE66+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE66)=6,MONTH(CE66)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE66)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP66<$BV$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN66>='Ownership Option 2'!$D$25,CP66<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK66)=MONTH('Ownership Option 2'!$D$25),YEAR($AK66)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP66+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP66>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP66)=6,MONTH(CP66)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP66)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA66<$BV$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA66>='Ownership Option 2'!$D$25,DA66<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA66)=MONTH('Ownership Option 2'!$D$25),YEAR($DA66)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA66<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA66>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA66)=MONTH('Ownership Option 2'!$D$22),YEAR($DA66)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA66>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA66)=MONTH('Ownership Option 2'!$D$22),YEAR(DA66)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA66)=MONTH('Ownership Option 2'!$D$22),YEAR(DA66)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA66)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN66<$DP$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN66>='Ownership Option 3'!$D$25,DN66<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 3'!$D$25),YEAR($DN66)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN66+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN66+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN66)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN66)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS60:DS65)>0,IF(OR(MONTH(DN66)=6,MONTH(DN66)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN66)=6,MONTH(DN66)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN66>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN66)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN66)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN66)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN66)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY66<$DP$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY66>='Ownership Option 3'!$D$25,DY66<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY66)=MONTH('Ownership Option 3'!$D$25),YEAR($DY66)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY66+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY66+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY66)=6,MONTH(DY66)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY66)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY66>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY66)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY66)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY66)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY66)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ66<$DP$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ66>='Ownership Option 3'!$D$25,EJ66<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ66)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ66)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ66+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ66>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ66)=6,MONTH(EJ66)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ66)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ66>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ66)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ66)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ66)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ66)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ66)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU66<$DP$19,$I66,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU66>='Ownership Option 3'!$D$25,EU66<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU66)=MONTH('Ownership Option 3'!$D$25),YEAR($EU66)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU66<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU66>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU66)=MONTH('Ownership Option 3'!$D$22),YEAR($EU66)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU66>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU66)=MONTH('Ownership Option 3'!$D$22),YEAR(EU66)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU66)=MONTH('Ownership Option 3'!$D$22),YEAR(EU66)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU66)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[43,"1903-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B67>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B67))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B67))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B67)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B67))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B67))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B67))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B67>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B67))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B67))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B67)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B67))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B67))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B67))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B67>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B67))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B67))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B67)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B67))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B67))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B67))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B67>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B67))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B67))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B67)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B67))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B67))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B67))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B67>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B67))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B67))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B67)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B67))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B67))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B67))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B67>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B67))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B67)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B67))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B67)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B67))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B67)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B67))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B67))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B67-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-08-01",{"$f":"IF(AND('Cash Flows'!$L67<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I67,\"\")","v":""},{"$f":"IFERROR(IF(M67=\"\",IF(AND(L67<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L67<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L67>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L67<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L67>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L67<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L67>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L67<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L67>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L67<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L67)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L67)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L67)=MONTH('Lease Option 1'!$D$13),YEAR($L67)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-08-01",{"$f":"IF(AND('Cash Flows'!$L67<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I67,\"\")","v":""},{"$f":"IFERROR(IF(T67=\"\",IF(AND(S67<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S67<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S67>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S67<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S67>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S67<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S67>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S67<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S67>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S67<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S67)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S67)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L67)=MONTH('Lease Option 2'!$D$13),YEAR($L67)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z67<$AB$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z67>='Ownership Option 1'!$D$25,Z67<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z67)=MONTH('Ownership Option 1'!$D$25),YEAR($L67)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z67+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z67+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z67)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z67)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE61:AE66)>0,IF(OR(MONTH(Z67)=6,MONTH(Z67)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z67)=6,MONTH(Z67)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z67)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z67>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z67)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z67)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z67)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z67)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK67<$AB$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN67>='Ownership Option 1'!$D$25,AK67<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK67)=MONTH('Ownership Option 1'!$D$25),YEAR($AK67)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK67+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK67+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK67)=6,MONTH(AK67)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK67)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV67<$AB$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN67>='Ownership Option 1'!$D$25,AV67<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK67)=MONTH('Ownership Option 1'!$D$25),YEAR($AK67)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV67+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV67>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV67)=6,MONTH(AV67)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV67)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG67<$AB$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN67>='Ownership Option 1'!$D$25,BG67<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK67)=MONTH('Ownership Option 1'!$D$25),YEAR($AK67)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG67<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG67>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 1'!$D$22),YEAR($DN67)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG67>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG67)=MONTH('Ownership Option 1'!$D$22),YEAR(BG67)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG67)=MONTH('Ownership Option 1'!$D$22),YEAR(BG67)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG67)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT67<$BV$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN67>='Ownership Option 2'!$D$25,BT67<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT67)=MONTH('Ownership Option 2'!$D25),YEAR($BT67)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT67+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT67+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT67)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT67)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY61:BY66)>0,IF(OR(MONTH(BT67)=6,MONTH(BT67)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT67)=6,MONTH(BT67)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT67)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT67)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE67<$BV$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN67>='Ownership Option 2'!$D$25,CE67<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK67)=MONTH('Ownership Option 2'!$D$25),YEAR($AK67)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE67+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE67+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE67)=6,MONTH(CE67)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE67)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP67<$BV$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN67>='Ownership Option 2'!$D$25,CP67<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK67)=MONTH('Ownership Option 2'!$D$25),YEAR($AK67)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP67+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP67>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP67)=6,MONTH(CP67)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP67)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA67<$BV$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA67>='Ownership Option 2'!$D$25,DA67<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA67)=MONTH('Ownership Option 2'!$D$25),YEAR($DA67)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA67<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA67>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA67)=MONTH('Ownership Option 2'!$D$22),YEAR($DA67)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA67>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA67)=MONTH('Ownership Option 2'!$D$22),YEAR(DA67)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA67)=MONTH('Ownership Option 2'!$D$22),YEAR(DA67)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA67)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN67<$DP$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN67>='Ownership Option 3'!$D$25,DN67<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 3'!$D$25),YEAR($DN67)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN67+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN67+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN67)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN67)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS61:DS66)>0,IF(OR(MONTH(DN67)=6,MONTH(DN67)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN67)=6,MONTH(DN67)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN67>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN67)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN67)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN67)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN67)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY67<$DP$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY67>='Ownership Option 3'!$D$25,DY67<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY67)=MONTH('Ownership Option 3'!$D$25),YEAR($DY67)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY67+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY67+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY67)=6,MONTH(DY67)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY67)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY67>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY67)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY67)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY67)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY67)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ67<$DP$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ67>='Ownership Option 3'!$D$25,EJ67<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ67)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ67)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ67+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ67>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ67)=6,MONTH(EJ67)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ67)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ67>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ67)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ67)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ67)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ67)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ67)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU67<$DP$19,$I67,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU67>='Ownership Option 3'!$D$25,EU67<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU67)=MONTH('Ownership Option 3'!$D$25),YEAR($EU67)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU67<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU67>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU67)=MONTH('Ownership Option 3'!$D$22),YEAR($EU67)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU67>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU67)=MONTH('Ownership Option 3'!$D$22),YEAR(EU67)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU67)=MONTH('Ownership Option 3'!$D$22),YEAR(EU67)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU67)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[44,"1903-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B68>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B68))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B68))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B68)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B68))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B68))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B68))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B68>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B68))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B68))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B68)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B68))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B68))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B68))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B68>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B68))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B68))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B68)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B68))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B68))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B68))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B68>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B68))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B68))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B68)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B68))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B68))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B68))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B68>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B68))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B68))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B68)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B68))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B68))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B68))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B68>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B68))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B68)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B68))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B68)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B68))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B68)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B68))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B68))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B68-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-09-01",{"$f":"IF(AND('Cash Flows'!$L68<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I68,\"\")","v":""},{"$f":"IFERROR(IF(M68=\"\",IF(AND(L68<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L68<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L68>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L68<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L68>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L68<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L68>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L68<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L68>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L68<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L68)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L68)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L68)=MONTH('Lease Option 1'!$D$13),YEAR($L68)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-09-01",{"$f":"IF(AND('Cash Flows'!$L68<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I68,\"\")","v":""},{"$f":"IFERROR(IF(T68=\"\",IF(AND(S68<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S68<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S68>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S68<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S68>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S68<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S68>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S68<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S68>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S68<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S68)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S68)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L68)=MONTH('Lease Option 2'!$D$13),YEAR($L68)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z68<$AB$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z68>='Ownership Option 1'!$D$25,Z68<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z68)=MONTH('Ownership Option 1'!$D$25),YEAR($L68)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z68+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z68+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z68)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z68)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE62:AE67)>0,IF(OR(MONTH(Z68)=6,MONTH(Z68)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z68)=6,MONTH(Z68)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z68)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z68>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z68)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z68)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z68)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z68)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK68<$AB$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN68>='Ownership Option 1'!$D$25,AK68<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK68)=MONTH('Ownership Option 1'!$D$25),YEAR($AK68)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK68+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK68+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK68)=6,MONTH(AK68)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK68)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV68<$AB$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN68>='Ownership Option 1'!$D$25,AV68<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK68)=MONTH('Ownership Option 1'!$D$25),YEAR($AK68)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV68+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV68>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV68)=6,MONTH(AV68)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV68)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG68<$AB$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN68>='Ownership Option 1'!$D$25,BG68<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK68)=MONTH('Ownership Option 1'!$D$25),YEAR($AK68)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG68<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG68>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 1'!$D$22),YEAR($DN68)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG68>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG68)=MONTH('Ownership Option 1'!$D$22),YEAR(BG68)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG68)=MONTH('Ownership Option 1'!$D$22),YEAR(BG68)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG68)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT68<$BV$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN68>='Ownership Option 2'!$D$25,BT68<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT68)=MONTH('Ownership Option 2'!$D25),YEAR($BT68)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT68+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT68+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT68)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT68)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY62:BY67)>0,IF(OR(MONTH(BT68)=6,MONTH(BT68)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT68)=6,MONTH(BT68)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT68)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT68)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE68<$BV$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN68>='Ownership Option 2'!$D$25,CE68<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK68)=MONTH('Ownership Option 2'!$D$25),YEAR($AK68)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE68+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE68+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE68)=6,MONTH(CE68)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE68)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP68<$BV$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN68>='Ownership Option 2'!$D$25,CP68<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK68)=MONTH('Ownership Option 2'!$D$25),YEAR($AK68)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP68+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP68>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP68)=6,MONTH(CP68)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP68)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA68<$BV$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA68>='Ownership Option 2'!$D$25,DA68<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA68)=MONTH('Ownership Option 2'!$D$25),YEAR($DA68)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA68<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA68>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA68)=MONTH('Ownership Option 2'!$D$22),YEAR($DA68)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA68>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA68)=MONTH('Ownership Option 2'!$D$22),YEAR(DA68)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA68)=MONTH('Ownership Option 2'!$D$22),YEAR(DA68)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA68)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN68<$DP$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN68>='Ownership Option 3'!$D$25,DN68<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 3'!$D$25),YEAR($DN68)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN68+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN68+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN68)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN68)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS62:DS67)>0,IF(OR(MONTH(DN68)=6,MONTH(DN68)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN68)=6,MONTH(DN68)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN68>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN68)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN68)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN68)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN68)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY68<$DP$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY68>='Ownership Option 3'!$D$25,DY68<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY68)=MONTH('Ownership Option 3'!$D$25),YEAR($DY68)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY68+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY68+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY68)=6,MONTH(DY68)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY68)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY68>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY68)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY68)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY68)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY68)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ68<$DP$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ68>='Ownership Option 3'!$D$25,EJ68<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ68)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ68)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ68+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ68>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ68)=6,MONTH(EJ68)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ68)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ68>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ68)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ68)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ68)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ68)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ68)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU68<$DP$19,$I68,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU68>='Ownership Option 3'!$D$25,EU68<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU68)=MONTH('Ownership Option 3'!$D$25),YEAR($EU68)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU68<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU68>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU68)=MONTH('Ownership Option 3'!$D$22),YEAR($EU68)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU68>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU68)=MONTH('Ownership Option 3'!$D$22),YEAR(EU68)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU68)=MONTH('Ownership Option 3'!$D$22),YEAR(EU68)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU68)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[45,"1903-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B69>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B69))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B69))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B69)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B69))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B69))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B69))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B69>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B69))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B69))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B69)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B69))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B69))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B69))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B69>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B69))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B69))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B69)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B69))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B69))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B69))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B69>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B69))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B69))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B69)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B69))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B69))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B69))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B69>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B69))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B69))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B69)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B69))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B69))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B69))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B69>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B69))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B69)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B69))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B69)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B69))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B69)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B69))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B69))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B69-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-10-01",{"$f":"IF(AND('Cash Flows'!$L69<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I69,\"\")","v":""},{"$f":"IFERROR(IF(M69=\"\",IF(AND(L69<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L69<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L69>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L69<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L69>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L69<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L69>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L69<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L69>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L69<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L69)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L69)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L69)=MONTH('Lease Option 1'!$D$13),YEAR($L69)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-10-01",{"$f":"IF(AND('Cash Flows'!$L69<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I69,\"\")","v":""},{"$f":"IFERROR(IF(T69=\"\",IF(AND(S69<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S69<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S69>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S69<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S69>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S69<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S69>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S69<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S69>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S69<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S69)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S69)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L69)=MONTH('Lease Option 2'!$D$13),YEAR($L69)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z69<$AB$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z69>='Ownership Option 1'!$D$25,Z69<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z69)=MONTH('Ownership Option 1'!$D$25),YEAR($L69)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z69+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z69+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z69)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z69)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE63:AE68)>0,IF(OR(MONTH(Z69)=6,MONTH(Z69)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z69)=6,MONTH(Z69)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z69)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z69>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z69)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z69)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z69)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z69)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK69<$AB$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN69>='Ownership Option 1'!$D$25,AK69<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK69)=MONTH('Ownership Option 1'!$D$25),YEAR($AK69)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK69+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK69+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK69)=6,MONTH(AK69)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK69)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV69<$AB$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN69>='Ownership Option 1'!$D$25,AV69<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK69)=MONTH('Ownership Option 1'!$D$25),YEAR($AK69)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV69+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV69>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV69)=6,MONTH(AV69)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV69)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG69<$AB$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN69>='Ownership Option 1'!$D$25,BG69<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK69)=MONTH('Ownership Option 1'!$D$25),YEAR($AK69)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG69<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG69>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 1'!$D$22),YEAR($DN69)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG69>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG69)=MONTH('Ownership Option 1'!$D$22),YEAR(BG69)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG69)=MONTH('Ownership Option 1'!$D$22),YEAR(BG69)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG69)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT69<$BV$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN69>='Ownership Option 2'!$D$25,BT69<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT69)=MONTH('Ownership Option 2'!$D25),YEAR($BT69)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT69+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT69+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT69)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT69)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY63:BY68)>0,IF(OR(MONTH(BT69)=6,MONTH(BT69)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT69)=6,MONTH(BT69)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT69)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT69)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE69<$BV$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN69>='Ownership Option 2'!$D$25,CE69<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK69)=MONTH('Ownership Option 2'!$D$25),YEAR($AK69)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE69+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE69+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE69)=6,MONTH(CE69)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE69)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP69<$BV$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN69>='Ownership Option 2'!$D$25,CP69<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK69)=MONTH('Ownership Option 2'!$D$25),YEAR($AK69)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP69+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP69>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP69)=6,MONTH(CP69)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP69)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA69<$BV$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA69>='Ownership Option 2'!$D$25,DA69<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA69)=MONTH('Ownership Option 2'!$D$25),YEAR($DA69)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA69<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA69>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA69)=MONTH('Ownership Option 2'!$D$22),YEAR($DA69)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA69>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA69)=MONTH('Ownership Option 2'!$D$22),YEAR(DA69)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA69)=MONTH('Ownership Option 2'!$D$22),YEAR(DA69)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA69)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN69<$DP$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN69>='Ownership Option 3'!$D$25,DN69<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 3'!$D$25),YEAR($DN69)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN69+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN69+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN69)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN69)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS63:DS68)>0,IF(OR(MONTH(DN69)=6,MONTH(DN69)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN69)=6,MONTH(DN69)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN69>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN69)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN69)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN69)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN69)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY69<$DP$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY69>='Ownership Option 3'!$D$25,DY69<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY69)=MONTH('Ownership Option 3'!$D$25),YEAR($DY69)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY69+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY69+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY69)=6,MONTH(DY69)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY69)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY69>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY69)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY69)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY69)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY69)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ69<$DP$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ69>='Ownership Option 3'!$D$25,EJ69<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ69)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ69)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ69+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ69>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ69)=6,MONTH(EJ69)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ69)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ69>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ69)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ69)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ69)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ69)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ69)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU69<$DP$19,$I69,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU69>='Ownership Option 3'!$D$25,EU69<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU69)=MONTH('Ownership Option 3'!$D$25),YEAR($EU69)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU69<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU69>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU69)=MONTH('Ownership Option 3'!$D$22),YEAR($EU69)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU69>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU69)=MONTH('Ownership Option 3'!$D$22),YEAR(EU69)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU69)=MONTH('Ownership Option 3'!$D$22),YEAR(EU69)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU69)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[46,"1903-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B70>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B70))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B70))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B70)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B70))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B70))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B70))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B70>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B70))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B70))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B70)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B70))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B70))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B70))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B70>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B70))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B70))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B70)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B70))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B70))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B70))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B70>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B70))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B70))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B70)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B70))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B70))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B70))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B70>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B70))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B70))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B70)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B70))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B70))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B70))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B70>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B70))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B70)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B70))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B70)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B70))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B70)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B70))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B70))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B70-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-11-01",{"$f":"IF(AND('Cash Flows'!$L70<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I70,\"\")","v":""},{"$f":"IFERROR(IF(M70=\"\",IF(AND(L70<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L70<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L70>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L70<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L70>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L70<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L70>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L70<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L70>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L70<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L70)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L70)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L70)=MONTH('Lease Option 1'!$D$13),YEAR($L70)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-11-01",{"$f":"IF(AND('Cash Flows'!$L70<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I70,\"\")","v":""},{"$f":"IFERROR(IF(T70=\"\",IF(AND(S70<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S70<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S70>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S70<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S70>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S70<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S70>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S70<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S70>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S70<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S70)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S70)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L70)=MONTH('Lease Option 2'!$D$13),YEAR($L70)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z70<$AB$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z70>='Ownership Option 1'!$D$25,Z70<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z70)=MONTH('Ownership Option 1'!$D$25),YEAR($L70)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z70+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z70+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z70)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z70)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE64:AE69)>0,IF(OR(MONTH(Z70)=6,MONTH(Z70)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z70)=6,MONTH(Z70)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z70)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z70>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z70)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z70)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z70)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z70)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK70<$AB$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN70>='Ownership Option 1'!$D$25,AK70<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK70)=MONTH('Ownership Option 1'!$D$25),YEAR($AK70)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK70+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK70+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK70)=6,MONTH(AK70)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK70)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV70<$AB$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN70>='Ownership Option 1'!$D$25,AV70<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK70)=MONTH('Ownership Option 1'!$D$25),YEAR($AK70)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV70+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV70>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV70)=6,MONTH(AV70)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV70)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG70<$AB$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN70>='Ownership Option 1'!$D$25,BG70<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK70)=MONTH('Ownership Option 1'!$D$25),YEAR($AK70)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG70<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG70>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 1'!$D$22),YEAR($DN70)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG70>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG70)=MONTH('Ownership Option 1'!$D$22),YEAR(BG70)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG70)=MONTH('Ownership Option 1'!$D$22),YEAR(BG70)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG70)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT70<$BV$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN70>='Ownership Option 2'!$D$25,BT70<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT70)=MONTH('Ownership Option 2'!$D25),YEAR($BT70)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT70+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT70+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT70)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT70)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY64:BY69)>0,IF(OR(MONTH(BT70)=6,MONTH(BT70)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT70)=6,MONTH(BT70)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT70)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT70)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE70<$BV$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN70>='Ownership Option 2'!$D$25,CE70<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK70)=MONTH('Ownership Option 2'!$D$25),YEAR($AK70)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE70+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE70+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE70)=6,MONTH(CE70)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE70)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP70<$BV$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN70>='Ownership Option 2'!$D$25,CP70<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK70)=MONTH('Ownership Option 2'!$D$25),YEAR($AK70)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP70+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP70>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP70)=6,MONTH(CP70)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP70)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA70<$BV$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA70>='Ownership Option 2'!$D$25,DA70<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA70)=MONTH('Ownership Option 2'!$D$25),YEAR($DA70)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA70<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA70>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA70)=MONTH('Ownership Option 2'!$D$22),YEAR($DA70)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA70>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA70)=MONTH('Ownership Option 2'!$D$22),YEAR(DA70)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA70)=MONTH('Ownership Option 2'!$D$22),YEAR(DA70)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA70)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN70<$DP$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN70>='Ownership Option 3'!$D$25,DN70<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 3'!$D$25),YEAR($DN70)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN70+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN70+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN70)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN70)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS64:DS69)>0,IF(OR(MONTH(DN70)=6,MONTH(DN70)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN70)=6,MONTH(DN70)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN70>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN70)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN70)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN70)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN70)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY70<$DP$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY70>='Ownership Option 3'!$D$25,DY70<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY70)=MONTH('Ownership Option 3'!$D$25),YEAR($DY70)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY70+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY70+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY70)=6,MONTH(DY70)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY70)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY70>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY70)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY70)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY70)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY70)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ70<$DP$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ70>='Ownership Option 3'!$D$25,EJ70<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ70)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ70)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ70+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ70>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ70)=6,MONTH(EJ70)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ70)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ70>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ70)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ70)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ70)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ70)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ70)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU70<$DP$19,$I70,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU70>='Ownership Option 3'!$D$25,EU70<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU70)=MONTH('Ownership Option 3'!$D$25),YEAR($EU70)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU70<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU70>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU70)=MONTH('Ownership Option 3'!$D$22),YEAR($EU70)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU70>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU70)=MONTH('Ownership Option 3'!$D$22),YEAR(EU70)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU70)=MONTH('Ownership Option 3'!$D$22),YEAR(EU70)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU70)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[47,"1903-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B71>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B71))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B71))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B71)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B71))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B71))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B71))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B71>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B71))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B71))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B71)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B71))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B71))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B71))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B71>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B71))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B71))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B71)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B71))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B71))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B71))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B71>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B71))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B71))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B71)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B71))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B71))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B71))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B71>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B71))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B71))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B71)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B71))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B71))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B71))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B71>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B71))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B71)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B71))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B71)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B71))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B71)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B71))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B71))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B71-TODAY())/365.25))),\"\")","v":""},0,0,null,"1903-12-01",{"$f":"IF(AND('Cash Flows'!$L71<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I71,\"\")","v":""},{"$f":"IFERROR(IF(M71=\"\",IF(AND(L71<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L71<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L71>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L71<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L71>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L71<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L71>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L71<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L71>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L71<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L71)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L71)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L71)=MONTH('Lease Option 1'!$D$13),YEAR($L71)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1903-12-01",{"$f":"IF(AND('Cash Flows'!$L71<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I71,\"\")","v":""},{"$f":"IFERROR(IF(T71=\"\",IF(AND(S71<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S71<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S71>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S71<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S71>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S71<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S71>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S71<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S71>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S71<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S71)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S71)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L71)=MONTH('Lease Option 2'!$D$13),YEAR($L71)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z71<$AB$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z71>='Ownership Option 1'!$D$25,Z71<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z71)=MONTH('Ownership Option 1'!$D$25),YEAR($L71)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z71+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z71+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z71)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z71)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE65:AE70)>0,IF(OR(MONTH(Z71)=6,MONTH(Z71)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z71)=6,MONTH(Z71)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z71)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z71>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z71)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z71)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z71)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z71)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1903-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK71<$AB$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN71>='Ownership Option 1'!$D$25,AK71<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK71)=MONTH('Ownership Option 1'!$D$25),YEAR($AK71)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK71+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK71+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK71)=6,MONTH(AK71)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK71)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV71<$AB$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN71>='Ownership Option 1'!$D$25,AV71<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK71)=MONTH('Ownership Option 1'!$D$25),YEAR($AK71)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV71+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV71>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV71)=6,MONTH(AV71)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV71)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG71<$AB$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN71>='Ownership Option 1'!$D$25,BG71<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK71)=MONTH('Ownership Option 1'!$D$25),YEAR($AK71)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG71<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG71>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 1'!$D$22),YEAR($DN71)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG71>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG71)=MONTH('Ownership Option 1'!$D$22),YEAR(BG71)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG71)=MONTH('Ownership Option 1'!$D$22),YEAR(BG71)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG71)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT71<$BV$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN71>='Ownership Option 2'!$D$25,BT71<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT71)=MONTH('Ownership Option 2'!$D25),YEAR($BT71)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT71+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT71+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT71)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT71)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY65:BY70)>0,IF(OR(MONTH(BT71)=6,MONTH(BT71)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT71)=6,MONTH(BT71)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT71)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT71)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE71<$BV$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN71>='Ownership Option 2'!$D$25,CE71<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK71)=MONTH('Ownership Option 2'!$D$25),YEAR($AK71)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE71+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE71+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE71)=6,MONTH(CE71)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE71)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP71<$BV$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN71>='Ownership Option 2'!$D$25,CP71<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK71)=MONTH('Ownership Option 2'!$D$25),YEAR($AK71)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP71+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP71>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP71)=6,MONTH(CP71)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP71)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA71<$BV$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA71>='Ownership Option 2'!$D$25,DA71<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA71)=MONTH('Ownership Option 2'!$D$25),YEAR($DA71)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA71<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA71>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA71)=MONTH('Ownership Option 2'!$D$22),YEAR($DA71)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA71>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA71)=MONTH('Ownership Option 2'!$D$22),YEAR(DA71)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA71)=MONTH('Ownership Option 2'!$D$22),YEAR(DA71)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA71)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1903-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN71<$DP$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN71>='Ownership Option 3'!$D$25,DN71<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 3'!$D$25),YEAR($DN71)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN71+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN71+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN71)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN71)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS65:DS70)>0,IF(OR(MONTH(DN71)=6,MONTH(DN71)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN71)=6,MONTH(DN71)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN71>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN71)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN71)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN71)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN71)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY71<$DP$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY71>='Ownership Option 3'!$D$25,DY71<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY71)=MONTH('Ownership Option 3'!$D$25),YEAR($DY71)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY71+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY71+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY71)=6,MONTH(DY71)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY71)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY71>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY71)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY71)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY71)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY71)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ71<$DP$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ71>='Ownership Option 3'!$D$25,EJ71<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ71)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ71)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ71+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ71>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ71)=6,MONTH(EJ71)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ71)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ71>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ71)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ71)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ71)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ71)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ71)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1903-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU71<$DP$19,$I71,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU71>='Ownership Option 3'!$D$25,EU71<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU71)=MONTH('Ownership Option 3'!$D$25),YEAR($EU71)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU71<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU71>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU71)=MONTH('Ownership Option 3'!$D$22),YEAR($EU71)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU71>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU71)=MONTH('Ownership Option 3'!$D$22),YEAR(EU71)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU71)=MONTH('Ownership Option 3'!$D$22),YEAR(EU71)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU71)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[48,"1904-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B72>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B72))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B72))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B72)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B72))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B72))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B72))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B72>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B72))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B72))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B72)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B72))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B72))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B72))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B72>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B72))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B72))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B72)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B72))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B72))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B72))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B72>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B72))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B72))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B72)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B72))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B72))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B72))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B72>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B72))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B72))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B72)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B72))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B72))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B72))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B72>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B72))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B72)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B72))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B72)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B72))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B72)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B72))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B72))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B72-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-01-01",{"$f":"IF(AND('Cash Flows'!$L72<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I72,\"\")","v":""},{"$f":"IFERROR(IF(M72=\"\",IF(AND(L72<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L72<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L72>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L72<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L72>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L72<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L72>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L72<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L72>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L72<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L72)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L72)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L72)=MONTH('Lease Option 1'!$D$13),YEAR($L72)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-01-01",{"$f":"IF(AND('Cash Flows'!$L72<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I72,\"\")","v":""},{"$f":"IFERROR(IF(T72=\"\",IF(AND(S72<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S72<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S72>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S72<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S72>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S72<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S72>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S72<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S72>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S72<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S72)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S72)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L72)=MONTH('Lease Option 2'!$D$13),YEAR($L72)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z72<$AB$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z72>='Ownership Option 1'!$D$25,Z72<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z72)=MONTH('Ownership Option 1'!$D$25),YEAR($L72)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z72+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z72+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z72)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z72)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE66:AE71)>0,IF(OR(MONTH(Z72)=6,MONTH(Z72)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z72)=6,MONTH(Z72)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z72)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z72>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z72)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z72)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z72)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z72)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK72<$AB$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN72>='Ownership Option 1'!$D$25,AK72<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK72)=MONTH('Ownership Option 1'!$D$25),YEAR($AK72)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK72+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK72+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK72)=6,MONTH(AK72)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK72)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV72<$AB$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN72>='Ownership Option 1'!$D$25,AV72<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK72)=MONTH('Ownership Option 1'!$D$25),YEAR($AK72)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV72+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV72>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV72)=6,MONTH(AV72)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV72)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG72<$AB$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN72>='Ownership Option 1'!$D$25,BG72<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK72)=MONTH('Ownership Option 1'!$D$25),YEAR($AK72)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG72<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG72>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 1'!$D$22),YEAR($DN72)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG72>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG72)=MONTH('Ownership Option 1'!$D$22),YEAR(BG72)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG72)=MONTH('Ownership Option 1'!$D$22),YEAR(BG72)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG72)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT72<$BV$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN72>='Ownership Option 2'!$D$25,BT72<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT72)=MONTH('Ownership Option 2'!$D25),YEAR($BT72)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT72+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT72+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT72)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT72)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY66:BY71)>0,IF(OR(MONTH(BT72)=6,MONTH(BT72)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT72)=6,MONTH(BT72)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT72)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT72)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE72<$BV$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN72>='Ownership Option 2'!$D$25,CE72<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK72)=MONTH('Ownership Option 2'!$D$25),YEAR($AK72)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE72+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE72+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE72)=6,MONTH(CE72)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE72)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP72<$BV$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN72>='Ownership Option 2'!$D$25,CP72<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK72)=MONTH('Ownership Option 2'!$D$25),YEAR($AK72)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP72+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP72>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP72)=6,MONTH(CP72)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP72)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA72<$BV$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA72>='Ownership Option 2'!$D$25,DA72<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA72)=MONTH('Ownership Option 2'!$D$25),YEAR($DA72)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA72<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA72>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA72)=MONTH('Ownership Option 2'!$D$22),YEAR($DA72)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA72>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA72)=MONTH('Ownership Option 2'!$D$22),YEAR(DA72)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA72)=MONTH('Ownership Option 2'!$D$22),YEAR(DA72)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA72)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN72<$DP$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN72>='Ownership Option 3'!$D$25,DN72<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 3'!$D$25),YEAR($DN72)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN72+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN72+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN72)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN72)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS66:DS71)>0,IF(OR(MONTH(DN72)=6,MONTH(DN72)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN72)=6,MONTH(DN72)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN72>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN72)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN72)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN72)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN72)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY72<$DP$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY72>='Ownership Option 3'!$D$25,DY72<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY72)=MONTH('Ownership Option 3'!$D$25),YEAR($DY72)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY72+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY72+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY72)=6,MONTH(DY72)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY72)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY72>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY72)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY72)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY72)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY72)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ72<$DP$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ72>='Ownership Option 3'!$D$25,EJ72<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ72)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ72)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ72+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ72>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ72)=6,MONTH(EJ72)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ72)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ72>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ72)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ72)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ72)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ72)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ72)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU72<$DP$19,$I72,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU72>='Ownership Option 3'!$D$25,EU72<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU72)=MONTH('Ownership Option 3'!$D$25),YEAR($EU72)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU72<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU72>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU72)=MONTH('Ownership Option 3'!$D$22),YEAR($EU72)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU72>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU72)=MONTH('Ownership Option 3'!$D$22),YEAR(EU72)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU72)=MONTH('Ownership Option 3'!$D$22),YEAR(EU72)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU72)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[49,"1904-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B73>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B73))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B73))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B73)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B73))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B73))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B73))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B73>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B73))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B73))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B73)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B73))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B73))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B73))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B73>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B73))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B73))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B73)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B73))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B73))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B73))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B73>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B73))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B73))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B73)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B73))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B73))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B73))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B73>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B73))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B73))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B73)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B73))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B73))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B73))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B73>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B73))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B73)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B73))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B73)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B73))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B73)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B73))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B73))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B73-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-02-01",{"$f":"IF(AND('Cash Flows'!$L73<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I73,\"\")","v":""},{"$f":"IFERROR(IF(M73=\"\",IF(AND(L73<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L73<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L73>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L73<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L73>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L73<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L73>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L73<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L73>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L73<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L73)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L73)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L73)=MONTH('Lease Option 1'!$D$13),YEAR($L73)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-02-01",{"$f":"IF(AND('Cash Flows'!$L73<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I73,\"\")","v":""},{"$f":"IFERROR(IF(T73=\"\",IF(AND(S73<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S73<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S73>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S73<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S73>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S73<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S73>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S73<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S73>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S73<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S73)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S73)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L73)=MONTH('Lease Option 2'!$D$13),YEAR($L73)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z73<$AB$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z73>='Ownership Option 1'!$D$25,Z73<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z73)=MONTH('Ownership Option 1'!$D$25),YEAR($L73)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z73+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z73+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z73)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z73)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE67:AE72)>0,IF(OR(MONTH(Z73)=6,MONTH(Z73)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z73)=6,MONTH(Z73)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z73)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z73>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z73)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z73)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z73)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z73)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK73<$AB$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN73>='Ownership Option 1'!$D$25,AK73<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK73)=MONTH('Ownership Option 1'!$D$25),YEAR($AK73)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK73+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK73+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK73)=6,MONTH(AK73)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK73)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV73<$AB$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN73>='Ownership Option 1'!$D$25,AV73<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK73)=MONTH('Ownership Option 1'!$D$25),YEAR($AK73)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV73+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV73>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV73)=6,MONTH(AV73)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV73)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG73<$AB$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN73>='Ownership Option 1'!$D$25,BG73<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK73)=MONTH('Ownership Option 1'!$D$25),YEAR($AK73)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG73<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG73>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 1'!$D$22),YEAR($DN73)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG73>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG73)=MONTH('Ownership Option 1'!$D$22),YEAR(BG73)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG73)=MONTH('Ownership Option 1'!$D$22),YEAR(BG73)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG73)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT73<$BV$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN73>='Ownership Option 2'!$D$25,BT73<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT73)=MONTH('Ownership Option 2'!$D25),YEAR($BT73)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT73+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT73+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT73)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT73)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY67:BY72)>0,IF(OR(MONTH(BT73)=6,MONTH(BT73)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT73)=6,MONTH(BT73)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT73)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT73)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE73<$BV$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN73>='Ownership Option 2'!$D$25,CE73<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK73)=MONTH('Ownership Option 2'!$D$25),YEAR($AK73)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE73+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE73+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE73)=6,MONTH(CE73)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE73)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP73<$BV$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN73>='Ownership Option 2'!$D$25,CP73<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK73)=MONTH('Ownership Option 2'!$D$25),YEAR($AK73)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP73+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP73>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP73)=6,MONTH(CP73)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP73)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA73<$BV$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA73>='Ownership Option 2'!$D$25,DA73<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA73)=MONTH('Ownership Option 2'!$D$25),YEAR($DA73)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA73<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA73>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA73)=MONTH('Ownership Option 2'!$D$22),YEAR($DA73)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA73>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA73)=MONTH('Ownership Option 2'!$D$22),YEAR(DA73)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA73)=MONTH('Ownership Option 2'!$D$22),YEAR(DA73)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA73)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN73<$DP$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN73>='Ownership Option 3'!$D$25,DN73<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 3'!$D$25),YEAR($DN73)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN73+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN73+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN73)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN73)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS67:DS72)>0,IF(OR(MONTH(DN73)=6,MONTH(DN73)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN73)=6,MONTH(DN73)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN73>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN73)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN73)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN73)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN73)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY73<$DP$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY73>='Ownership Option 3'!$D$25,DY73<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY73)=MONTH('Ownership Option 3'!$D$25),YEAR($DY73)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY73+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY73+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY73)=6,MONTH(DY73)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY73)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY73>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY73)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY73)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY73)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY73)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ73<$DP$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ73>='Ownership Option 3'!$D$25,EJ73<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ73)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ73)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ73+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ73>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ73)=6,MONTH(EJ73)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ73)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ73>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ73)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ73)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ73)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ73)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ73)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU73<$DP$19,$I73,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU73>='Ownership Option 3'!$D$25,EU73<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU73)=MONTH('Ownership Option 3'!$D$25),YEAR($EU73)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU73<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU73>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU73)=MONTH('Ownership Option 3'!$D$22),YEAR($EU73)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU73>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU73)=MONTH('Ownership Option 3'!$D$22),YEAR(EU73)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU73)=MONTH('Ownership Option 3'!$D$22),YEAR(EU73)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU73)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[50,"1904-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B74>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B74))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B74))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B74)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B74))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B74))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B74))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B74>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B74))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B74))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B74)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B74))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B74))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B74))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B74>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B74))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B74))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B74)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B74))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B74))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B74))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B74>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B74))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B74))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B74)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B74))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B74))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B74))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B74>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B74))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B74))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B74)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B74))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B74))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B74))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B74>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B74))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B74)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B74))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B74)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B74))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B74)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B74))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B74))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B74-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-03-01",{"$f":"IF(AND('Cash Flows'!$L74<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I74,\"\")","v":""},{"$f":"IFERROR(IF(M74=\"\",IF(AND(L74<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L74<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L74>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L74<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L74>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L74<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L74>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L74<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L74>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L74<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L74)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L74)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L74)=MONTH('Lease Option 1'!$D$13),YEAR($L74)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-03-01",{"$f":"IF(AND('Cash Flows'!$L74<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I74,\"\")","v":""},{"$f":"IFERROR(IF(T74=\"\",IF(AND(S74<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S74<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S74>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S74<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S74>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S74<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S74>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S74<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S74>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S74<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S74)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S74)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L74)=MONTH('Lease Option 2'!$D$13),YEAR($L74)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z74<$AB$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z74>='Ownership Option 1'!$D$25,Z74<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z74)=MONTH('Ownership Option 1'!$D$25),YEAR($L74)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z74+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z74+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z74)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z74)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE68:AE73)>0,IF(OR(MONTH(Z74)=6,MONTH(Z74)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z74)=6,MONTH(Z74)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z74)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z74>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z74)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z74)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z74)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z74)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK74<$AB$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN74>='Ownership Option 1'!$D$25,AK74<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK74)=MONTH('Ownership Option 1'!$D$25),YEAR($AK74)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK74+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK74+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK74)=6,MONTH(AK74)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK74)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV74<$AB$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN74>='Ownership Option 1'!$D$25,AV74<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK74)=MONTH('Ownership Option 1'!$D$25),YEAR($AK74)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV74+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV74>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV74)=6,MONTH(AV74)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV74)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG74<$AB$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN74>='Ownership Option 1'!$D$25,BG74<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK74)=MONTH('Ownership Option 1'!$D$25),YEAR($AK74)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG74<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG74>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 1'!$D$22),YEAR($DN74)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG74>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG74)=MONTH('Ownership Option 1'!$D$22),YEAR(BG74)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG74)=MONTH('Ownership Option 1'!$D$22),YEAR(BG74)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG74)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT74<$BV$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN74>='Ownership Option 2'!$D$25,BT74<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT74)=MONTH('Ownership Option 2'!$D25),YEAR($BT74)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT74+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT74+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT74)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT74)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY68:BY73)>0,IF(OR(MONTH(BT74)=6,MONTH(BT74)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT74)=6,MONTH(BT74)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT74)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT74)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE74<$BV$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN74>='Ownership Option 2'!$D$25,CE74<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK74)=MONTH('Ownership Option 2'!$D$25),YEAR($AK74)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE74+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE74+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE74)=6,MONTH(CE74)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE74)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP74<$BV$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN74>='Ownership Option 2'!$D$25,CP74<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK74)=MONTH('Ownership Option 2'!$D$25),YEAR($AK74)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP74+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP74>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP74)=6,MONTH(CP74)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP74)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA74<$BV$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA74>='Ownership Option 2'!$D$25,DA74<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA74)=MONTH('Ownership Option 2'!$D$25),YEAR($DA74)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA74<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA74>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA74)=MONTH('Ownership Option 2'!$D$22),YEAR($DA74)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA74>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA74)=MONTH('Ownership Option 2'!$D$22),YEAR(DA74)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA74)=MONTH('Ownership Option 2'!$D$22),YEAR(DA74)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA74)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN74<$DP$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN74>='Ownership Option 3'!$D$25,DN74<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 3'!$D$25),YEAR($DN74)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN74+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN74+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN74)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN74)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS68:DS73)>0,IF(OR(MONTH(DN74)=6,MONTH(DN74)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN74)=6,MONTH(DN74)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN74>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN74)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN74)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN74)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN74)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY74<$DP$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY74>='Ownership Option 3'!$D$25,DY74<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY74)=MONTH('Ownership Option 3'!$D$25),YEAR($DY74)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY74+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY74+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY74)=6,MONTH(DY74)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY74)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY74>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY74)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY74)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY74)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY74)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ74<$DP$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ74>='Ownership Option 3'!$D$25,EJ74<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ74)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ74)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ74+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ74>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ74)=6,MONTH(EJ74)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ74)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ74>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ74)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ74)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ74)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ74)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ74)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU74<$DP$19,$I74,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU74>='Ownership Option 3'!$D$25,EU74<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU74)=MONTH('Ownership Option 3'!$D$25),YEAR($EU74)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU74<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU74>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU74)=MONTH('Ownership Option 3'!$D$22),YEAR($EU74)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU74>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU74)=MONTH('Ownership Option 3'!$D$22),YEAR(EU74)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU74)=MONTH('Ownership Option 3'!$D$22),YEAR(EU74)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU74)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[51,"1904-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B75>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B75))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B75))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B75)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B75))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B75))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B75))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B75>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B75))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B75))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B75)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B75))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B75))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B75))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B75>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B75))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B75))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B75)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B75))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B75))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B75))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B75>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B75))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B75))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B75)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B75))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B75))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B75))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B75>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B75))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B75))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B75)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B75))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B75))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B75))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B75>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B75))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B75)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B75))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B75)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B75))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B75)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B75))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B75))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B75-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-04-01",{"$f":"IF(AND('Cash Flows'!$L75<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I75,\"\")","v":""},{"$f":"IFERROR(IF(M75=\"\",IF(AND(L75<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L75<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L75>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L75<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L75>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L75<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L75>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L75<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L75>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L75<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L75)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L75)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L75)=MONTH('Lease Option 1'!$D$13),YEAR($L75)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-04-01",{"$f":"IF(AND('Cash Flows'!$L75<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I75,\"\")","v":""},{"$f":"IFERROR(IF(T75=\"\",IF(AND(S75<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S75<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S75>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S75<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S75>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S75<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S75>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S75<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S75>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S75<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S75)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S75)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L75)=MONTH('Lease Option 2'!$D$13),YEAR($L75)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z75<$AB$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z75>='Ownership Option 1'!$D$25,Z75<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z75)=MONTH('Ownership Option 1'!$D$25),YEAR($L75)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z75+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z75+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z75)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z75)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE69:AE74)>0,IF(OR(MONTH(Z75)=6,MONTH(Z75)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z75)=6,MONTH(Z75)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z75)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z75>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z75)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z75)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z75)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z75)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK75<$AB$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN75>='Ownership Option 1'!$D$25,AK75<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK75)=MONTH('Ownership Option 1'!$D$25),YEAR($AK75)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK75+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK75+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK75)=6,MONTH(AK75)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK75)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV75<$AB$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN75>='Ownership Option 1'!$D$25,AV75<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK75)=MONTH('Ownership Option 1'!$D$25),YEAR($AK75)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV75+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV75>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV75)=6,MONTH(AV75)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV75)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG75<$AB$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN75>='Ownership Option 1'!$D$25,BG75<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK75)=MONTH('Ownership Option 1'!$D$25),YEAR($AK75)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG75<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG75>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 1'!$D$22),YEAR($DN75)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG75>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG75)=MONTH('Ownership Option 1'!$D$22),YEAR(BG75)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG75)=MONTH('Ownership Option 1'!$D$22),YEAR(BG75)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG75)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT75<$BV$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN75>='Ownership Option 2'!$D$25,BT75<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT75)=MONTH('Ownership Option 2'!$D25),YEAR($BT75)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT75+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT75+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT75)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT75)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY69:BY74)>0,IF(OR(MONTH(BT75)=6,MONTH(BT75)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT75)=6,MONTH(BT75)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT75)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT75)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE75<$BV$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN75>='Ownership Option 2'!$D$25,CE75<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK75)=MONTH('Ownership Option 2'!$D$25),YEAR($AK75)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE75+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE75+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE75)=6,MONTH(CE75)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE75)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP75<$BV$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN75>='Ownership Option 2'!$D$25,CP75<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK75)=MONTH('Ownership Option 2'!$D$25),YEAR($AK75)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP75+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP75>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP75)=6,MONTH(CP75)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP75)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA75<$BV$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA75>='Ownership Option 2'!$D$25,DA75<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA75)=MONTH('Ownership Option 2'!$D$25),YEAR($DA75)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA75<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA75>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA75)=MONTH('Ownership Option 2'!$D$22),YEAR($DA75)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA75>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA75)=MONTH('Ownership Option 2'!$D$22),YEAR(DA75)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA75)=MONTH('Ownership Option 2'!$D$22),YEAR(DA75)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA75)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN75<$DP$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN75>='Ownership Option 3'!$D$25,DN75<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 3'!$D$25),YEAR($DN75)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN75+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN75+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN75)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN75)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS69:DS74)>0,IF(OR(MONTH(DN75)=6,MONTH(DN75)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN75)=6,MONTH(DN75)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN75>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN75)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN75)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN75)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN75)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY75<$DP$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY75>='Ownership Option 3'!$D$25,DY75<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY75)=MONTH('Ownership Option 3'!$D$25),YEAR($DY75)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY75+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY75+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY75)=6,MONTH(DY75)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY75)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY75>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY75)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY75)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY75)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY75)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ75<$DP$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ75>='Ownership Option 3'!$D$25,EJ75<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ75)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ75)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ75+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ75>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ75)=6,MONTH(EJ75)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ75)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ75>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ75)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ75)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ75)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ75)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ75)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU75<$DP$19,$I75,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU75>='Ownership Option 3'!$D$25,EU75<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU75)=MONTH('Ownership Option 3'!$D$25),YEAR($EU75)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU75<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU75>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU75)=MONTH('Ownership Option 3'!$D$22),YEAR($EU75)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU75>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU75)=MONTH('Ownership Option 3'!$D$22),YEAR(EU75)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU75)=MONTH('Ownership Option 3'!$D$22),YEAR(EU75)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU75)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[52,"1904-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B76>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B76))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B76))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B76)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B76))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B76))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B76))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B76>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B76))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B76))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B76)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B76))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B76))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B76))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B76>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B76))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B76))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B76)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B76))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B76))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B76))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B76>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B76))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B76))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B76)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B76))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B76))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B76))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B76>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B76))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B76))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B76)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B76))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B76))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B76))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B76>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B76))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B76)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B76))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B76)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B76))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B76)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B76))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B76))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B76-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-05-01",{"$f":"IF(AND('Cash Flows'!$L76<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I76,\"\")","v":""},{"$f":"IFERROR(IF(M76=\"\",IF(AND(L76<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L76<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L76>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L76<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L76>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L76<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L76>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L76<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L76>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L76<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L76)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L76)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L76)=MONTH('Lease Option 1'!$D$13),YEAR($L76)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-05-01",{"$f":"IF(AND('Cash Flows'!$L76<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I76,\"\")","v":""},{"$f":"IFERROR(IF(T76=\"\",IF(AND(S76<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S76<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S76>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S76<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S76>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S76<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S76>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S76<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S76>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S76<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S76)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S76)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L76)=MONTH('Lease Option 2'!$D$13),YEAR($L76)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z76<$AB$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z76>='Ownership Option 1'!$D$25,Z76<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z76)=MONTH('Ownership Option 1'!$D$25),YEAR($L76)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z76+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z76+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z76)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z76)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE70:AE75)>0,IF(OR(MONTH(Z76)=6,MONTH(Z76)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z76)=6,MONTH(Z76)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z76)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z76>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z76)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z76)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z76)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z76)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK76<$AB$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN76>='Ownership Option 1'!$D$25,AK76<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK76)=MONTH('Ownership Option 1'!$D$25),YEAR($AK76)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK76+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK76+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK76)=6,MONTH(AK76)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK76)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV76<$AB$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN76>='Ownership Option 1'!$D$25,AV76<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK76)=MONTH('Ownership Option 1'!$D$25),YEAR($AK76)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV76+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV76>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV76)=6,MONTH(AV76)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV76)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG76<$AB$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN76>='Ownership Option 1'!$D$25,BG76<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK76)=MONTH('Ownership Option 1'!$D$25),YEAR($AK76)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG76<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG76>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 1'!$D$22),YEAR($DN76)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG76>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG76)=MONTH('Ownership Option 1'!$D$22),YEAR(BG76)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG76)=MONTH('Ownership Option 1'!$D$22),YEAR(BG76)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG76)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT76<$BV$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN76>='Ownership Option 2'!$D$25,BT76<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT76)=MONTH('Ownership Option 2'!$D25),YEAR($BT76)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT76+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT76+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT76)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT76)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY70:BY75)>0,IF(OR(MONTH(BT76)=6,MONTH(BT76)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT76)=6,MONTH(BT76)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT76)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT76)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE76<$BV$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN76>='Ownership Option 2'!$D$25,CE76<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK76)=MONTH('Ownership Option 2'!$D$25),YEAR($AK76)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE76+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE76+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE76)=6,MONTH(CE76)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE76)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP76<$BV$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN76>='Ownership Option 2'!$D$25,CP76<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK76)=MONTH('Ownership Option 2'!$D$25),YEAR($AK76)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP76+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP76>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP76)=6,MONTH(CP76)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP76)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA76<$BV$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA76>='Ownership Option 2'!$D$25,DA76<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA76)=MONTH('Ownership Option 2'!$D$25),YEAR($DA76)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA76<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA76>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA76)=MONTH('Ownership Option 2'!$D$22),YEAR($DA76)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA76>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA76)=MONTH('Ownership Option 2'!$D$22),YEAR(DA76)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA76)=MONTH('Ownership Option 2'!$D$22),YEAR(DA76)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA76)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN76<$DP$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN76>='Ownership Option 3'!$D$25,DN76<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 3'!$D$25),YEAR($DN76)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN76+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN76+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN76)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN76)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS70:DS75)>0,IF(OR(MONTH(DN76)=6,MONTH(DN76)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN76)=6,MONTH(DN76)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN76>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN76)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN76)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN76)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN76)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY76<$DP$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY76>='Ownership Option 3'!$D$25,DY76<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY76)=MONTH('Ownership Option 3'!$D$25),YEAR($DY76)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY76+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY76+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY76)=6,MONTH(DY76)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY76)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY76>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY76)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY76)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY76)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY76)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ76<$DP$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ76>='Ownership Option 3'!$D$25,EJ76<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ76)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ76)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ76+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ76>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ76)=6,MONTH(EJ76)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ76)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ76>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ76)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ76)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ76)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ76)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ76)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU76<$DP$19,$I76,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU76>='Ownership Option 3'!$D$25,EU76<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU76)=MONTH('Ownership Option 3'!$D$25),YEAR($EU76)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU76<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU76>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU76)=MONTH('Ownership Option 3'!$D$22),YEAR($EU76)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU76>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU76)=MONTH('Ownership Option 3'!$D$22),YEAR(EU76)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU76)=MONTH('Ownership Option 3'!$D$22),YEAR(EU76)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU76)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[53,"1904-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B77>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B77))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B77))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B77)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B77))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B77))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B77))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B77>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B77))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B77))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B77)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B77))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B77))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B77))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B77>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B77))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B77))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B77)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B77))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B77))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B77))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B77>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B77))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B77))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B77)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B77))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B77))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B77))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B77>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B77))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B77))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B77)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B77))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B77))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B77))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B77>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B77))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B77)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B77))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B77)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B77))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B77)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B77))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B77))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B77-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-06-01",{"$f":"IF(AND('Cash Flows'!$L77<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I77,\"\")","v":""},{"$f":"IFERROR(IF(M77=\"\",IF(AND(L77<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L77<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L77>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L77<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L77>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L77<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L77>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L77<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L77>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L77<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L77)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L77)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L77)=MONTH('Lease Option 1'!$D$13),YEAR($L77)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-06-01",{"$f":"IF(AND('Cash Flows'!$L77<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I77,\"\")","v":""},{"$f":"IFERROR(IF(T77=\"\",IF(AND(S77<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S77<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S77>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S77<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S77>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S77<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S77>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S77<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S77>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S77<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S77)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S77)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L77)=MONTH('Lease Option 2'!$D$13),YEAR($L77)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z77<$AB$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z77>='Ownership Option 1'!$D$25,Z77<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z77)=MONTH('Ownership Option 1'!$D$25),YEAR($L77)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z77+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z77+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z77)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z77)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE71:AE76)>0,IF(OR(MONTH(Z77)=6,MONTH(Z77)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z77)=6,MONTH(Z77)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z77)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z77>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z77)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z77)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z77)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z77)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK77<$AB$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN77>='Ownership Option 1'!$D$25,AK77<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK77)=MONTH('Ownership Option 1'!$D$25),YEAR($AK77)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK77+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK77+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK77)=6,MONTH(AK77)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK77)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV77<$AB$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN77>='Ownership Option 1'!$D$25,AV77<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK77)=MONTH('Ownership Option 1'!$D$25),YEAR($AK77)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV77+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV77>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV77)=6,MONTH(AV77)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV77)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG77<$AB$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN77>='Ownership Option 1'!$D$25,BG77<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK77)=MONTH('Ownership Option 1'!$D$25),YEAR($AK77)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG77<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG77>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 1'!$D$22),YEAR($DN77)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG77>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG77)=MONTH('Ownership Option 1'!$D$22),YEAR(BG77)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG77)=MONTH('Ownership Option 1'!$D$22),YEAR(BG77)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG77)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT77<$BV$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN77>='Ownership Option 2'!$D$25,BT77<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT77)=MONTH('Ownership Option 2'!$D25),YEAR($BT77)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT77+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT77+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT77)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT77)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY71:BY76)>0,IF(OR(MONTH(BT77)=6,MONTH(BT77)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT77)=6,MONTH(BT77)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT77)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT77)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE77<$BV$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN77>='Ownership Option 2'!$D$25,CE77<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK77)=MONTH('Ownership Option 2'!$D$25),YEAR($AK77)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE77+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE77+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE77)=6,MONTH(CE77)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE77)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP77<$BV$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN77>='Ownership Option 2'!$D$25,CP77<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK77)=MONTH('Ownership Option 2'!$D$25),YEAR($AK77)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP77+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP77>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP77)=6,MONTH(CP77)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP77)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA77<$BV$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA77>='Ownership Option 2'!$D$25,DA77<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA77)=MONTH('Ownership Option 2'!$D$25),YEAR($DA77)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA77<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA77>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA77)=MONTH('Ownership Option 2'!$D$22),YEAR($DA77)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA77>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA77)=MONTH('Ownership Option 2'!$D$22),YEAR(DA77)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA77)=MONTH('Ownership Option 2'!$D$22),YEAR(DA77)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA77)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN77<$DP$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN77>='Ownership Option 3'!$D$25,DN77<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 3'!$D$25),YEAR($DN77)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN77+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN77+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN77)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN77)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS71:DS76)>0,IF(OR(MONTH(DN77)=6,MONTH(DN77)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN77)=6,MONTH(DN77)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN77>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN77)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN77)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN77)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN77)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY77<$DP$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY77>='Ownership Option 3'!$D$25,DY77<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY77)=MONTH('Ownership Option 3'!$D$25),YEAR($DY77)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY77+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY77+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY77)=6,MONTH(DY77)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY77)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY77>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY77)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY77)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY77)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY77)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ77<$DP$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ77>='Ownership Option 3'!$D$25,EJ77<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ77)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ77)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ77+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ77>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ77)=6,MONTH(EJ77)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ77)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ77>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ77)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ77)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ77)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ77)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ77)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU77<$DP$19,$I77,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU77>='Ownership Option 3'!$D$25,EU77<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU77)=MONTH('Ownership Option 3'!$D$25),YEAR($EU77)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU77<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU77>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU77)=MONTH('Ownership Option 3'!$D$22),YEAR($EU77)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU77>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU77)=MONTH('Ownership Option 3'!$D$22),YEAR(EU77)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU77)=MONTH('Ownership Option 3'!$D$22),YEAR(EU77)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU77)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[54,"1904-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B78>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B78))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B78))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B78)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B78))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B78))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B78))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B78>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B78))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B78))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B78)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B78))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B78))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B78))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B78>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B78))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B78))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B78)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B78))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B78))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B78))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B78>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B78))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B78))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B78)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B78))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B78))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B78))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B78>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B78))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B78))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B78)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B78))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B78))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B78))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B78>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B78))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B78)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B78))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B78)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B78))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B78)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B78))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B78))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B78-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-07-01",{"$f":"IF(AND('Cash Flows'!$L78<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I78,\"\")","v":""},{"$f":"IFERROR(IF(M78=\"\",IF(AND(L78<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L78<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L78>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L78<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L78>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L78<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L78>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L78<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L78>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L78<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L78)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L78)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L78)=MONTH('Lease Option 1'!$D$13),YEAR($L78)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-07-01",{"$f":"IF(AND('Cash Flows'!$L78<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I78,\"\")","v":""},{"$f":"IFERROR(IF(T78=\"\",IF(AND(S78<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S78<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S78>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S78<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S78>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S78<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S78>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S78<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S78>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S78<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S78)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S78)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L78)=MONTH('Lease Option 2'!$D$13),YEAR($L78)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z78<$AB$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z78>='Ownership Option 1'!$D$25,Z78<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z78)=MONTH('Ownership Option 1'!$D$25),YEAR($L78)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z78+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z78+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z78)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z78)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE72:AE77)>0,IF(OR(MONTH(Z78)=6,MONTH(Z78)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z78)=6,MONTH(Z78)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z78)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z78>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z78)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z78)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z78)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z78)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK78<$AB$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN78>='Ownership Option 1'!$D$25,AK78<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK78)=MONTH('Ownership Option 1'!$D$25),YEAR($AK78)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK78+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK78+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK78)=6,MONTH(AK78)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK78)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV78<$AB$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN78>='Ownership Option 1'!$D$25,AV78<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK78)=MONTH('Ownership Option 1'!$D$25),YEAR($AK78)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV78+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV78>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV78)=6,MONTH(AV78)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV78)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG78<$AB$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN78>='Ownership Option 1'!$D$25,BG78<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK78)=MONTH('Ownership Option 1'!$D$25),YEAR($AK78)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG78<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG78>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 1'!$D$22),YEAR($DN78)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG78>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG78)=MONTH('Ownership Option 1'!$D$22),YEAR(BG78)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG78)=MONTH('Ownership Option 1'!$D$22),YEAR(BG78)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG78)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT78<$BV$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN78>='Ownership Option 2'!$D$25,BT78<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT78)=MONTH('Ownership Option 2'!$D25),YEAR($BT78)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT78+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT78+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT78)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT78)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY72:BY77)>0,IF(OR(MONTH(BT78)=6,MONTH(BT78)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT78)=6,MONTH(BT78)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT78)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT78)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE78<$BV$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN78>='Ownership Option 2'!$D$25,CE78<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK78)=MONTH('Ownership Option 2'!$D$25),YEAR($AK78)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE78+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE78+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE78)=6,MONTH(CE78)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE78)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP78<$BV$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN78>='Ownership Option 2'!$D$25,CP78<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK78)=MONTH('Ownership Option 2'!$D$25),YEAR($AK78)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP78+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP78>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP78)=6,MONTH(CP78)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP78)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA78<$BV$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA78>='Ownership Option 2'!$D$25,DA78<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA78)=MONTH('Ownership Option 2'!$D$25),YEAR($DA78)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA78<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA78>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA78)=MONTH('Ownership Option 2'!$D$22),YEAR($DA78)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA78>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA78)=MONTH('Ownership Option 2'!$D$22),YEAR(DA78)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA78)=MONTH('Ownership Option 2'!$D$22),YEAR(DA78)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA78)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN78<$DP$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN78>='Ownership Option 3'!$D$25,DN78<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 3'!$D$25),YEAR($DN78)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN78+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN78+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN78)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN78)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS72:DS77)>0,IF(OR(MONTH(DN78)=6,MONTH(DN78)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN78)=6,MONTH(DN78)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN78>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN78)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN78)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN78)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN78)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY78<$DP$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY78>='Ownership Option 3'!$D$25,DY78<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY78)=MONTH('Ownership Option 3'!$D$25),YEAR($DY78)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY78+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY78+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY78)=6,MONTH(DY78)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY78)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY78>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY78)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY78)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY78)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY78)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ78<$DP$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ78>='Ownership Option 3'!$D$25,EJ78<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ78)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ78)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ78+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ78>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ78)=6,MONTH(EJ78)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ78)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ78>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ78)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ78)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ78)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ78)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ78)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU78<$DP$19,$I78,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU78>='Ownership Option 3'!$D$25,EU78<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU78)=MONTH('Ownership Option 3'!$D$25),YEAR($EU78)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU78<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU78>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU78)=MONTH('Ownership Option 3'!$D$22),YEAR($EU78)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU78>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU78)=MONTH('Ownership Option 3'!$D$22),YEAR(EU78)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU78)=MONTH('Ownership Option 3'!$D$22),YEAR(EU78)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU78)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[55,"1904-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B79>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B79))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B79))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B79)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B79))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B79))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B79))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B79>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B79))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B79))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B79)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B79))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B79))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B79))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B79>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B79))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B79))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B79)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B79))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B79))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B79))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B79>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B79))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B79))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B79)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B79))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B79))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B79))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B79>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B79))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B79))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B79)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B79))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B79))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B79))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B79>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B79))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B79)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B79))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B79)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B79))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B79)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B79))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B79))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B79-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-08-01",{"$f":"IF(AND('Cash Flows'!$L79<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I79,\"\")","v":""},{"$f":"IFERROR(IF(M79=\"\",IF(AND(L79<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L79<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L79>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L79<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L79>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L79<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L79>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L79<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L79>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L79<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L79)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L79)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L79)=MONTH('Lease Option 1'!$D$13),YEAR($L79)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-08-01",{"$f":"IF(AND('Cash Flows'!$L79<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I79,\"\")","v":""},{"$f":"IFERROR(IF(T79=\"\",IF(AND(S79<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S79<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S79>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S79<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S79>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S79<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S79>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S79<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S79>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S79<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S79)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S79)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L79)=MONTH('Lease Option 2'!$D$13),YEAR($L79)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z79<$AB$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z79>='Ownership Option 1'!$D$25,Z79<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z79)=MONTH('Ownership Option 1'!$D$25),YEAR($L79)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z79+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z79+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z79)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z79)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE73:AE78)>0,IF(OR(MONTH(Z79)=6,MONTH(Z79)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z79)=6,MONTH(Z79)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z79)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z79>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z79)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z79)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z79)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z79)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK79<$AB$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN79>='Ownership Option 1'!$D$25,AK79<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK79)=MONTH('Ownership Option 1'!$D$25),YEAR($AK79)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK79+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK79+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK79)=6,MONTH(AK79)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK79)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV79<$AB$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN79>='Ownership Option 1'!$D$25,AV79<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK79)=MONTH('Ownership Option 1'!$D$25),YEAR($AK79)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV79+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV79>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV79)=6,MONTH(AV79)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV79)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG79<$AB$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN79>='Ownership Option 1'!$D$25,BG79<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK79)=MONTH('Ownership Option 1'!$D$25),YEAR($AK79)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG79<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG79>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 1'!$D$22),YEAR($DN79)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG79>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG79)=MONTH('Ownership Option 1'!$D$22),YEAR(BG79)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG79)=MONTH('Ownership Option 1'!$D$22),YEAR(BG79)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG79)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT79<$BV$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN79>='Ownership Option 2'!$D$25,BT79<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT79)=MONTH('Ownership Option 2'!$D25),YEAR($BT79)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT79+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT79+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT79)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT79)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY73:BY78)>0,IF(OR(MONTH(BT79)=6,MONTH(BT79)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT79)=6,MONTH(BT79)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT79)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT79)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE79<$BV$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN79>='Ownership Option 2'!$D$25,CE79<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK79)=MONTH('Ownership Option 2'!$D$25),YEAR($AK79)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE79+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE79+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE79)=6,MONTH(CE79)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE79)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP79<$BV$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN79>='Ownership Option 2'!$D$25,CP79<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK79)=MONTH('Ownership Option 2'!$D$25),YEAR($AK79)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP79+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP79>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP79)=6,MONTH(CP79)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP79)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA79<$BV$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA79>='Ownership Option 2'!$D$25,DA79<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA79)=MONTH('Ownership Option 2'!$D$25),YEAR($DA79)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA79<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA79>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA79)=MONTH('Ownership Option 2'!$D$22),YEAR($DA79)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA79>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA79)=MONTH('Ownership Option 2'!$D$22),YEAR(DA79)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA79)=MONTH('Ownership Option 2'!$D$22),YEAR(DA79)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA79)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN79<$DP$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN79>='Ownership Option 3'!$D$25,DN79<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 3'!$D$25),YEAR($DN79)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN79+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN79+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN79)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN79)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS73:DS78)>0,IF(OR(MONTH(DN79)=6,MONTH(DN79)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN79)=6,MONTH(DN79)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN79>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN79)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN79)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN79)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN79)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY79<$DP$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY79>='Ownership Option 3'!$D$25,DY79<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY79)=MONTH('Ownership Option 3'!$D$25),YEAR($DY79)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY79+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY79+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY79)=6,MONTH(DY79)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY79)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY79>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY79)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY79)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY79)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY79)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ79<$DP$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ79>='Ownership Option 3'!$D$25,EJ79<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ79)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ79)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ79+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ79>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ79)=6,MONTH(EJ79)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ79)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ79>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ79)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ79)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ79)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ79)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ79)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU79<$DP$19,$I79,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU79>='Ownership Option 3'!$D$25,EU79<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU79)=MONTH('Ownership Option 3'!$D$25),YEAR($EU79)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU79<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU79>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU79)=MONTH('Ownership Option 3'!$D$22),YEAR($EU79)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU79>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU79)=MONTH('Ownership Option 3'!$D$22),YEAR(EU79)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU79)=MONTH('Ownership Option 3'!$D$22),YEAR(EU79)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU79)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[56,"1904-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B80>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B80))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B80))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B80)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B80))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B80))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B80))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B80>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B80))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B80))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B80)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B80))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B80))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B80))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B80>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B80))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B80))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B80)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B80))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B80))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B80))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B80>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B80))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B80))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B80)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B80))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B80))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B80))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B80>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B80))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B80))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B80)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B80))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B80))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B80))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B80>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B80))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B80)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B80))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B80)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B80))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B80)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B80))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B80))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B80-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-09-01",{"$f":"IF(AND('Cash Flows'!$L80<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I80,\"\")","v":""},{"$f":"IFERROR(IF(M80=\"\",IF(AND(L80<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L80<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L80>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L80<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L80>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L80<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L80>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L80<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L80>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L80<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L80)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L80)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L80)=MONTH('Lease Option 1'!$D$13),YEAR($L80)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-09-01",{"$f":"IF(AND('Cash Flows'!$L80<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I80,\"\")","v":""},{"$f":"IFERROR(IF(T80=\"\",IF(AND(S80<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S80<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S80>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S80<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S80>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S80<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S80>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S80<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S80>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S80<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S80)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S80)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L80)=MONTH('Lease Option 2'!$D$13),YEAR($L80)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z80<$AB$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z80>='Ownership Option 1'!$D$25,Z80<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z80)=MONTH('Ownership Option 1'!$D$25),YEAR($L80)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z80+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z80+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z80)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z80)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE74:AE79)>0,IF(OR(MONTH(Z80)=6,MONTH(Z80)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z80)=6,MONTH(Z80)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z80)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z80>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z80)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z80)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z80)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z80)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK80<$AB$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN80>='Ownership Option 1'!$D$25,AK80<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK80)=MONTH('Ownership Option 1'!$D$25),YEAR($AK80)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK80+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK80+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK80)=6,MONTH(AK80)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK80)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV80<$AB$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN80>='Ownership Option 1'!$D$25,AV80<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK80)=MONTH('Ownership Option 1'!$D$25),YEAR($AK80)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV80+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV80>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV80)=6,MONTH(AV80)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV80)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG80<$AB$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN80>='Ownership Option 1'!$D$25,BG80<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK80)=MONTH('Ownership Option 1'!$D$25),YEAR($AK80)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG80<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG80>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 1'!$D$22),YEAR($DN80)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG80>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG80)=MONTH('Ownership Option 1'!$D$22),YEAR(BG80)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG80)=MONTH('Ownership Option 1'!$D$22),YEAR(BG80)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG80)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT80<$BV$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN80>='Ownership Option 2'!$D$25,BT80<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT80)=MONTH('Ownership Option 2'!$D25),YEAR($BT80)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT80+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT80+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT80)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT80)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY74:BY79)>0,IF(OR(MONTH(BT80)=6,MONTH(BT80)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT80)=6,MONTH(BT80)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT80)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT80)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE80<$BV$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN80>='Ownership Option 2'!$D$25,CE80<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK80)=MONTH('Ownership Option 2'!$D$25),YEAR($AK80)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE80+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE80+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE80)=6,MONTH(CE80)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE80)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP80<$BV$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN80>='Ownership Option 2'!$D$25,CP80<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK80)=MONTH('Ownership Option 2'!$D$25),YEAR($AK80)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP80+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP80>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP80)=6,MONTH(CP80)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP80)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA80<$BV$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA80>='Ownership Option 2'!$D$25,DA80<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA80)=MONTH('Ownership Option 2'!$D$25),YEAR($DA80)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA80<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA80>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA80)=MONTH('Ownership Option 2'!$D$22),YEAR($DA80)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA80>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA80)=MONTH('Ownership Option 2'!$D$22),YEAR(DA80)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA80)=MONTH('Ownership Option 2'!$D$22),YEAR(DA80)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA80)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN80<$DP$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN80>='Ownership Option 3'!$D$25,DN80<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 3'!$D$25),YEAR($DN80)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN80+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN80+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN80)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN80)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS74:DS79)>0,IF(OR(MONTH(DN80)=6,MONTH(DN80)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN80)=6,MONTH(DN80)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN80>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN80)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN80)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN80)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN80)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY80<$DP$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY80>='Ownership Option 3'!$D$25,DY80<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY80)=MONTH('Ownership Option 3'!$D$25),YEAR($DY80)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY80+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY80+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY80)=6,MONTH(DY80)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY80)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY80>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY80)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY80)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY80)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY80)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ80<$DP$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ80>='Ownership Option 3'!$D$25,EJ80<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ80)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ80)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ80+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ80>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ80)=6,MONTH(EJ80)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ80)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ80>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ80)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ80)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ80)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ80)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ80)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU80<$DP$19,$I80,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU80>='Ownership Option 3'!$D$25,EU80<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU80)=MONTH('Ownership Option 3'!$D$25),YEAR($EU80)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU80<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU80>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU80)=MONTH('Ownership Option 3'!$D$22),YEAR($EU80)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU80>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU80)=MONTH('Ownership Option 3'!$D$22),YEAR(EU80)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU80)=MONTH('Ownership Option 3'!$D$22),YEAR(EU80)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU80)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[57,"1904-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B81>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B81))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B81))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B81)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B81))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B81))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B81))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B81>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B81))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B81))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B81)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B81))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B81))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B81))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B81>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B81))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B81))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B81)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B81))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B81))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B81))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B81>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B81))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B81))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B81)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B81))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B81))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B81))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B81>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B81))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B81))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B81)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B81))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B81))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B81))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B81>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B81))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B81)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B81))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B81)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B81))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B81)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B81))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B81))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B81-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-10-01",{"$f":"IF(AND('Cash Flows'!$L81<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I81,\"\")","v":""},{"$f":"IFERROR(IF(M81=\"\",IF(AND(L81<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L81<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L81>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L81<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L81>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L81<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L81>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L81<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L81>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L81<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L81)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L81)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L81)=MONTH('Lease Option 1'!$D$13),YEAR($L81)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-10-01",{"$f":"IF(AND('Cash Flows'!$L81<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I81,\"\")","v":""},{"$f":"IFERROR(IF(T81=\"\",IF(AND(S81<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S81<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S81>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S81<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S81>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S81<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S81>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S81<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S81>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S81<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S81)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S81)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L81)=MONTH('Lease Option 2'!$D$13),YEAR($L81)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z81<$AB$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z81>='Ownership Option 1'!$D$25,Z81<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z81)=MONTH('Ownership Option 1'!$D$25),YEAR($L81)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z81+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z81+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z81)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z81)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE75:AE80)>0,IF(OR(MONTH(Z81)=6,MONTH(Z81)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z81)=6,MONTH(Z81)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z81)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z81>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z81)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z81)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z81)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z81)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK81<$AB$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN81>='Ownership Option 1'!$D$25,AK81<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK81)=MONTH('Ownership Option 1'!$D$25),YEAR($AK81)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK81+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK81+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK81)=6,MONTH(AK81)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK81)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV81<$AB$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN81>='Ownership Option 1'!$D$25,AV81<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK81)=MONTH('Ownership Option 1'!$D$25),YEAR($AK81)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV81+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV81>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV81)=6,MONTH(AV81)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV81)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG81<$AB$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN81>='Ownership Option 1'!$D$25,BG81<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK81)=MONTH('Ownership Option 1'!$D$25),YEAR($AK81)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG81<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG81>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 1'!$D$22),YEAR($DN81)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG81>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG81)=MONTH('Ownership Option 1'!$D$22),YEAR(BG81)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG81)=MONTH('Ownership Option 1'!$D$22),YEAR(BG81)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG81)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT81<$BV$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN81>='Ownership Option 2'!$D$25,BT81<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT81)=MONTH('Ownership Option 2'!$D25),YEAR($BT81)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT81+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT81+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT81)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT81)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY75:BY80)>0,IF(OR(MONTH(BT81)=6,MONTH(BT81)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT81)=6,MONTH(BT81)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT81)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT81)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE81<$BV$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN81>='Ownership Option 2'!$D$25,CE81<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK81)=MONTH('Ownership Option 2'!$D$25),YEAR($AK81)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE81+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE81+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE81)=6,MONTH(CE81)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE81)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP81<$BV$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN81>='Ownership Option 2'!$D$25,CP81<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK81)=MONTH('Ownership Option 2'!$D$25),YEAR($AK81)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP81+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP81>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP81)=6,MONTH(CP81)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP81)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA81<$BV$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA81>='Ownership Option 2'!$D$25,DA81<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA81)=MONTH('Ownership Option 2'!$D$25),YEAR($DA81)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA81<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA81>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA81)=MONTH('Ownership Option 2'!$D$22),YEAR($DA81)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA81>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA81)=MONTH('Ownership Option 2'!$D$22),YEAR(DA81)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA81)=MONTH('Ownership Option 2'!$D$22),YEAR(DA81)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA81)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN81<$DP$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN81>='Ownership Option 3'!$D$25,DN81<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 3'!$D$25),YEAR($DN81)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN81+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN81+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN81)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN81)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS75:DS80)>0,IF(OR(MONTH(DN81)=6,MONTH(DN81)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN81)=6,MONTH(DN81)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN81>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN81)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN81)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN81)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN81)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY81<$DP$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY81>='Ownership Option 3'!$D$25,DY81<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY81)=MONTH('Ownership Option 3'!$D$25),YEAR($DY81)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY81+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY81+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY81)=6,MONTH(DY81)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY81)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY81>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY81)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY81)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY81)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY81)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ81<$DP$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ81>='Ownership Option 3'!$D$25,EJ81<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ81)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ81)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ81+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ81>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ81)=6,MONTH(EJ81)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ81)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ81>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ81)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ81)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ81)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ81)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ81)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU81<$DP$19,$I81,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU81>='Ownership Option 3'!$D$25,EU81<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU81)=MONTH('Ownership Option 3'!$D$25),YEAR($EU81)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU81<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU81>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU81)=MONTH('Ownership Option 3'!$D$22),YEAR($EU81)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU81>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU81)=MONTH('Ownership Option 3'!$D$22),YEAR(EU81)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU81)=MONTH('Ownership Option 3'!$D$22),YEAR(EU81)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU81)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[58,"1904-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B82>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B82))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B82))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B82)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B82))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B82))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B82))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B82>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B82))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B82))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B82)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B82))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B82))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B82))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B82>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B82))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B82))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B82)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B82))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B82))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B82))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B82>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B82))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B82))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B82)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B82))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B82))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B82))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B82>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B82))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B82))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B82)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B82))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B82))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B82))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B82>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B82))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B82)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B82))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B82)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B82))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B82)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B82))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B82))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B82-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-11-01",{"$f":"IF(AND('Cash Flows'!$L82<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I82,\"\")","v":""},{"$f":"IFERROR(IF(M82=\"\",IF(AND(L82<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L82<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L82>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L82<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L82>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L82<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L82>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L82<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L82>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L82<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L82)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L82)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L82)=MONTH('Lease Option 1'!$D$13),YEAR($L82)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-11-01",{"$f":"IF(AND('Cash Flows'!$L82<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I82,\"\")","v":""},{"$f":"IFERROR(IF(T82=\"\",IF(AND(S82<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S82<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S82>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S82<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S82>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S82<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S82>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S82<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S82>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S82<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S82)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S82)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L82)=MONTH('Lease Option 2'!$D$13),YEAR($L82)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z82<$AB$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z82>='Ownership Option 1'!$D$25,Z82<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z82)=MONTH('Ownership Option 1'!$D$25),YEAR($L82)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z82+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z82+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z82)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z82)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE76:AE81)>0,IF(OR(MONTH(Z82)=6,MONTH(Z82)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z82)=6,MONTH(Z82)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z82)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z82>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z82)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z82)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z82)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z82)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK82<$AB$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN82>='Ownership Option 1'!$D$25,AK82<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK82)=MONTH('Ownership Option 1'!$D$25),YEAR($AK82)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK82+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK82+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK82)=6,MONTH(AK82)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK82)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV82<$AB$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN82>='Ownership Option 1'!$D$25,AV82<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK82)=MONTH('Ownership Option 1'!$D$25),YEAR($AK82)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV82+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV82>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV82)=6,MONTH(AV82)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV82)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG82<$AB$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN82>='Ownership Option 1'!$D$25,BG82<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK82)=MONTH('Ownership Option 1'!$D$25),YEAR($AK82)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG82<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG82>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 1'!$D$22),YEAR($DN82)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG82>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG82)=MONTH('Ownership Option 1'!$D$22),YEAR(BG82)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG82)=MONTH('Ownership Option 1'!$D$22),YEAR(BG82)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG82)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT82<$BV$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN82>='Ownership Option 2'!$D$25,BT82<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT82)=MONTH('Ownership Option 2'!$D25),YEAR($BT82)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT82+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT82+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT82)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT82)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY76:BY81)>0,IF(OR(MONTH(BT82)=6,MONTH(BT82)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT82)=6,MONTH(BT82)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT82)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT82)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE82<$BV$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN82>='Ownership Option 2'!$D$25,CE82<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK82)=MONTH('Ownership Option 2'!$D$25),YEAR($AK82)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE82+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE82+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE82)=6,MONTH(CE82)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE82)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP82<$BV$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN82>='Ownership Option 2'!$D$25,CP82<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK82)=MONTH('Ownership Option 2'!$D$25),YEAR($AK82)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP82+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP82>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP82)=6,MONTH(CP82)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP82)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA82<$BV$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA82>='Ownership Option 2'!$D$25,DA82<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA82)=MONTH('Ownership Option 2'!$D$25),YEAR($DA82)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA82<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA82>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA82)=MONTH('Ownership Option 2'!$D$22),YEAR($DA82)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA82>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA82)=MONTH('Ownership Option 2'!$D$22),YEAR(DA82)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA82)=MONTH('Ownership Option 2'!$D$22),YEAR(DA82)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA82)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN82<$DP$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN82>='Ownership Option 3'!$D$25,DN82<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 3'!$D$25),YEAR($DN82)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN82+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN82+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN82)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN82)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS76:DS81)>0,IF(OR(MONTH(DN82)=6,MONTH(DN82)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN82)=6,MONTH(DN82)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN82>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN82)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN82)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN82)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN82)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY82<$DP$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY82>='Ownership Option 3'!$D$25,DY82<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY82)=MONTH('Ownership Option 3'!$D$25),YEAR($DY82)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY82+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY82+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY82)=6,MONTH(DY82)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY82)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY82>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY82)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY82)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY82)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY82)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ82<$DP$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ82>='Ownership Option 3'!$D$25,EJ82<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ82)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ82)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ82+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ82>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ82)=6,MONTH(EJ82)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ82)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ82>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ82)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ82)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ82)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ82)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ82)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU82<$DP$19,$I82,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU82>='Ownership Option 3'!$D$25,EU82<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU82)=MONTH('Ownership Option 3'!$D$25),YEAR($EU82)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU82<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU82>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU82)=MONTH('Ownership Option 3'!$D$22),YEAR($EU82)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU82>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU82)=MONTH('Ownership Option 3'!$D$22),YEAR(EU82)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU82)=MONTH('Ownership Option 3'!$D$22),YEAR(EU82)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU82)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[59,"1904-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B83>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B83))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B83))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B83)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B83))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B83))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B83))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B83>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B83))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B83))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B83)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B83))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B83))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B83))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B83>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B83))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B83))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B83)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B83))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B83))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B83))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B83>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B83))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B83))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B83)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B83))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B83))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B83))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B83>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B83))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B83))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B83)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B83))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B83))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B83))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B83>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B83))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B83)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B83))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B83)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B83))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B83)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B83))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B83))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B83-TODAY())/365.25))),\"\")","v":""},0,0,null,"1904-12-01",{"$f":"IF(AND('Cash Flows'!$L83<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I83,\"\")","v":""},{"$f":"IFERROR(IF(M83=\"\",IF(AND(L83<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L83<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L83>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L83<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L83>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L83<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L83>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L83<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L83>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L83<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L83)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L83)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L83)=MONTH('Lease Option 1'!$D$13),YEAR($L83)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1904-12-01",{"$f":"IF(AND('Cash Flows'!$L83<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I83,\"\")","v":""},{"$f":"IFERROR(IF(T83=\"\",IF(AND(S83<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S83<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S83>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S83<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S83>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S83<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S83>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S83<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S83>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S83<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S83)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S83)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L83)=MONTH('Lease Option 2'!$D$13),YEAR($L83)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z83<$AB$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z83>='Ownership Option 1'!$D$25,Z83<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z83)=MONTH('Ownership Option 1'!$D$25),YEAR($L83)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z83+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z83+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z83)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z83)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE77:AE82)>0,IF(OR(MONTH(Z83)=6,MONTH(Z83)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z83)=6,MONTH(Z83)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z83)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z83>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z83)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z83)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z83)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z83)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1904-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK83<$AB$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN83>='Ownership Option 1'!$D$25,AK83<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK83)=MONTH('Ownership Option 1'!$D$25),YEAR($AK83)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK83+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK83+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK83)=6,MONTH(AK83)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK83)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV83<$AB$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN83>='Ownership Option 1'!$D$25,AV83<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK83)=MONTH('Ownership Option 1'!$D$25),YEAR($AK83)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV83+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV83>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV83)=6,MONTH(AV83)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV83)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG83<$AB$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN83>='Ownership Option 1'!$D$25,BG83<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK83)=MONTH('Ownership Option 1'!$D$25),YEAR($AK83)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG83<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG83>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 1'!$D$22),YEAR($DN83)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG83>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG83)=MONTH('Ownership Option 1'!$D$22),YEAR(BG83)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG83)=MONTH('Ownership Option 1'!$D$22),YEAR(BG83)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG83)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT83<$BV$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN83>='Ownership Option 2'!$D$25,BT83<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT83)=MONTH('Ownership Option 2'!$D25),YEAR($BT83)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT83+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT83+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT83)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT83)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY77:BY82)>0,IF(OR(MONTH(BT83)=6,MONTH(BT83)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT83)=6,MONTH(BT83)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT83)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT83)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE83<$BV$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN83>='Ownership Option 2'!$D$25,CE83<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK83)=MONTH('Ownership Option 2'!$D$25),YEAR($AK83)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE83+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE83+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE83)=6,MONTH(CE83)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE83)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP83<$BV$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN83>='Ownership Option 2'!$D$25,CP83<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK83)=MONTH('Ownership Option 2'!$D$25),YEAR($AK83)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP83+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP83>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP83)=6,MONTH(CP83)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP83)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA83<$BV$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA83>='Ownership Option 2'!$D$25,DA83<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA83)=MONTH('Ownership Option 2'!$D$25),YEAR($DA83)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA83<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA83>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA83)=MONTH('Ownership Option 2'!$D$22),YEAR($DA83)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA83>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA83)=MONTH('Ownership Option 2'!$D$22),YEAR(DA83)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA83)=MONTH('Ownership Option 2'!$D$22),YEAR(DA83)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA83)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1904-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN83<$DP$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN83>='Ownership Option 3'!$D$25,DN83<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 3'!$D$25),YEAR($DN83)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN83+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN83+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN83)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN83)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS77:DS82)>0,IF(OR(MONTH(DN83)=6,MONTH(DN83)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN83)=6,MONTH(DN83)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN83>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN83)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN83)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN83)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN83)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY83<$DP$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY83>='Ownership Option 3'!$D$25,DY83<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY83)=MONTH('Ownership Option 3'!$D$25),YEAR($DY83)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY83+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY83+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY83)=6,MONTH(DY83)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY83)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY83>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY83)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY83)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY83)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY83)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ83<$DP$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ83>='Ownership Option 3'!$D$25,EJ83<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ83)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ83)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ83+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ83>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ83)=6,MONTH(EJ83)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ83)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ83>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ83)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ83)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ83)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ83)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ83)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1904-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU83<$DP$19,$I83,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU83>='Ownership Option 3'!$D$25,EU83<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU83)=MONTH('Ownership Option 3'!$D$25),YEAR($EU83)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU83<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU83>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU83)=MONTH('Ownership Option 3'!$D$22),YEAR($EU83)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU83>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU83)=MONTH('Ownership Option 3'!$D$22),YEAR(EU83)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU83)=MONTH('Ownership Option 3'!$D$22),YEAR(EU83)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU83)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[60,"1905-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B84>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B84))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B84))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B84)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B84))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B84))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B84))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B84>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B84))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B84))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B84)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B84))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B84))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B84))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B84>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B84))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B84))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B84)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B84))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B84))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B84))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B84>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B84))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B84))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B84)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B84))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B84))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B84))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B84>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B84))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B84))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B84)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B84))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B84))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B84))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B84>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B84))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B84)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B84))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B84)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B84))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B84)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B84))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B84))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B84-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-01-01",{"$f":"IF(AND('Cash Flows'!$L84<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I84,\"\")","v":""},{"$f":"IFERROR(IF(M84=\"\",IF(AND(L84<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L84<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L84>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L84<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L84>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L84<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L84>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L84<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L84>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L84<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L84)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L84)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L84)=MONTH('Lease Option 1'!$D$13),YEAR($L84)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-01-01",{"$f":"IF(AND('Cash Flows'!$L84<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I84,\"\")","v":""},{"$f":"IFERROR(IF(T84=\"\",IF(AND(S84<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S84<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S84>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S84<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S84>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S84<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S84>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S84<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S84>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S84<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S84)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S84)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L84)=MONTH('Lease Option 2'!$D$13),YEAR($L84)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z84<$AB$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z84>='Ownership Option 1'!$D$25,Z84<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z84)=MONTH('Ownership Option 1'!$D$25),YEAR($L84)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z84+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z84+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z84)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z84)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE78:AE83)>0,IF(OR(MONTH(Z84)=6,MONTH(Z84)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z84)=6,MONTH(Z84)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z84)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z84>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z84)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z84)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z84)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z84)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK84<$AB$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN84>='Ownership Option 1'!$D$25,AK84<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK84)=MONTH('Ownership Option 1'!$D$25),YEAR($AK84)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK84+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK84+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK84)=6,MONTH(AK84)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK84)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV84<$AB$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN84>='Ownership Option 1'!$D$25,AV84<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK84)=MONTH('Ownership Option 1'!$D$25),YEAR($AK84)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV84+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV84>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV84)=6,MONTH(AV84)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV84)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG84<$AB$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN84>='Ownership Option 1'!$D$25,BG84<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK84)=MONTH('Ownership Option 1'!$D$25),YEAR($AK84)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG84<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG84>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 1'!$D$22),YEAR($DN84)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG84>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG84)=MONTH('Ownership Option 1'!$D$22),YEAR(BG84)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG84)=MONTH('Ownership Option 1'!$D$22),YEAR(BG84)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG84)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT84<$BV$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN84>='Ownership Option 2'!$D$25,BT84<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT84)=MONTH('Ownership Option 2'!$D25),YEAR($BT84)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT84+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT84+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT84)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT84)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY78:BY83)>0,IF(OR(MONTH(BT84)=6,MONTH(BT84)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT84)=6,MONTH(BT84)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT84)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT84)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE84<$BV$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN84>='Ownership Option 2'!$D$25,CE84<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK84)=MONTH('Ownership Option 2'!$D$25),YEAR($AK84)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE84+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE84+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE84)=6,MONTH(CE84)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE84)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP84<$BV$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN84>='Ownership Option 2'!$D$25,CP84<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK84)=MONTH('Ownership Option 2'!$D$25),YEAR($AK84)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP84+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP84>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP84)=6,MONTH(CP84)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP84)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA84<$BV$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA84>='Ownership Option 2'!$D$25,DA84<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA84)=MONTH('Ownership Option 2'!$D$25),YEAR($DA84)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA84<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA84>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA84)=MONTH('Ownership Option 2'!$D$22),YEAR($DA84)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA84>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA84)=MONTH('Ownership Option 2'!$D$22),YEAR(DA84)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA84)=MONTH('Ownership Option 2'!$D$22),YEAR(DA84)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA84)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN84<$DP$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN84>='Ownership Option 3'!$D$25,DN84<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 3'!$D$25),YEAR($DN84)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN84+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN84+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN84)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN84)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS78:DS83)>0,IF(OR(MONTH(DN84)=6,MONTH(DN84)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN84)=6,MONTH(DN84)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN84>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN84)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN84)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN84)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN84)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY84<$DP$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY84>='Ownership Option 3'!$D$25,DY84<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY84)=MONTH('Ownership Option 3'!$D$25),YEAR($DY84)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY84+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY84+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY84)=6,MONTH(DY84)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY84)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY84>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY84)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY84)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY84)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY84)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ84<$DP$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ84>='Ownership Option 3'!$D$25,EJ84<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ84)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ84)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ84+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ84>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ84)=6,MONTH(EJ84)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ84)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ84>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ84)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ84)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ84)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ84)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ84)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU84<$DP$19,$I84,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU84>='Ownership Option 3'!$D$25,EU84<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU84)=MONTH('Ownership Option 3'!$D$25),YEAR($EU84)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU84<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU84>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU84)=MONTH('Ownership Option 3'!$D$22),YEAR($EU84)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU84>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU84)=MONTH('Ownership Option 3'!$D$22),YEAR(EU84)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU84)=MONTH('Ownership Option 3'!$D$22),YEAR(EU84)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU84)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[61,"1905-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B85>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B85))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B85))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B85)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B85))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B85))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B85))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B85>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B85))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B85))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B85)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B85))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B85))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B85))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B85>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B85))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B85))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B85)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B85))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B85))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B85))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B85>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B85))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B85))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B85)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B85))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B85))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B85))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B85>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B85))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B85))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B85)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B85))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B85))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B85))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B85>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B85))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B85)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B85))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B85)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B85))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B85)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B85))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B85))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B85-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-02-01",{"$f":"IF(AND('Cash Flows'!$L85<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I85,\"\")","v":""},{"$f":"IFERROR(IF(M85=\"\",IF(AND(L85<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L85<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L85>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L85<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L85>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L85<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L85>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L85<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L85>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L85<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L85)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L85)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L85)=MONTH('Lease Option 1'!$D$13),YEAR($L85)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-02-01",{"$f":"IF(AND('Cash Flows'!$L85<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I85,\"\")","v":""},{"$f":"IFERROR(IF(T85=\"\",IF(AND(S85<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S85<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S85>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S85<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S85>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S85<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S85>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S85<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S85>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S85<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S85)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S85)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L85)=MONTH('Lease Option 2'!$D$13),YEAR($L85)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z85<$AB$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z85>='Ownership Option 1'!$D$25,Z85<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z85)=MONTH('Ownership Option 1'!$D$25),YEAR($L85)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z85+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z85+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z85)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z85)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE79:AE84)>0,IF(OR(MONTH(Z85)=6,MONTH(Z85)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z85)=6,MONTH(Z85)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z85)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z85>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z85)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z85)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z85)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z85)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK85<$AB$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN85>='Ownership Option 1'!$D$25,AK85<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK85)=MONTH('Ownership Option 1'!$D$25),YEAR($AK85)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK85+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK85+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK85)=6,MONTH(AK85)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK85)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV85<$AB$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN85>='Ownership Option 1'!$D$25,AV85<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK85)=MONTH('Ownership Option 1'!$D$25),YEAR($AK85)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV85+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV85>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV85)=6,MONTH(AV85)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV85)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG85<$AB$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN85>='Ownership Option 1'!$D$25,BG85<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK85)=MONTH('Ownership Option 1'!$D$25),YEAR($AK85)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG85<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG85>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 1'!$D$22),YEAR($DN85)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG85>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG85)=MONTH('Ownership Option 1'!$D$22),YEAR(BG85)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG85)=MONTH('Ownership Option 1'!$D$22),YEAR(BG85)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG85)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT85<$BV$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN85>='Ownership Option 2'!$D$25,BT85<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT85)=MONTH('Ownership Option 2'!$D25),YEAR($BT85)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT85+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT85+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT85)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT85)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY79:BY84)>0,IF(OR(MONTH(BT85)=6,MONTH(BT85)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT85)=6,MONTH(BT85)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT85)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT85)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE85<$BV$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN85>='Ownership Option 2'!$D$25,CE85<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK85)=MONTH('Ownership Option 2'!$D$25),YEAR($AK85)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE85+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE85+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE85)=6,MONTH(CE85)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE85)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP85<$BV$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN85>='Ownership Option 2'!$D$25,CP85<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK85)=MONTH('Ownership Option 2'!$D$25),YEAR($AK85)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP85+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP85>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP85)=6,MONTH(CP85)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP85)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA85<$BV$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA85>='Ownership Option 2'!$D$25,DA85<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA85)=MONTH('Ownership Option 2'!$D$25),YEAR($DA85)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA85<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA85>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA85)=MONTH('Ownership Option 2'!$D$22),YEAR($DA85)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA85>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA85)=MONTH('Ownership Option 2'!$D$22),YEAR(DA85)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA85)=MONTH('Ownership Option 2'!$D$22),YEAR(DA85)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA85)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN85<$DP$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN85>='Ownership Option 3'!$D$25,DN85<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 3'!$D$25),YEAR($DN85)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN85+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN85+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN85)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN85)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS79:DS84)>0,IF(OR(MONTH(DN85)=6,MONTH(DN85)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN85)=6,MONTH(DN85)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN85>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN85)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN85)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN85)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN85)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY85<$DP$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY85>='Ownership Option 3'!$D$25,DY85<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY85)=MONTH('Ownership Option 3'!$D$25),YEAR($DY85)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY85+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY85+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY85)=6,MONTH(DY85)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY85)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY85>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY85)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY85)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY85)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY85)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ85<$DP$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ85>='Ownership Option 3'!$D$25,EJ85<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ85)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ85)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ85+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ85>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ85)=6,MONTH(EJ85)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ85)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ85>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ85)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ85)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ85)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ85)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ85)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU85<$DP$19,$I85,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU85>='Ownership Option 3'!$D$25,EU85<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU85)=MONTH('Ownership Option 3'!$D$25),YEAR($EU85)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU85<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU85>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU85)=MONTH('Ownership Option 3'!$D$22),YEAR($EU85)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU85>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU85)=MONTH('Ownership Option 3'!$D$22),YEAR(EU85)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU85)=MONTH('Ownership Option 3'!$D$22),YEAR(EU85)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU85)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[62,"1905-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B86>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B86))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B86))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B86)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B86))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B86))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B86))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B86>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B86))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B86))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B86)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B86))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B86))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B86))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B86>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B86))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B86))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B86)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B86))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B86))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B86))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B86>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B86))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B86))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B86)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B86))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B86))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B86))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B86>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B86))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B86))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B86)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B86))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B86))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B86))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B86>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B86))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B86)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B86))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B86)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B86))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B86)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B86))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B86))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B86-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-03-01",{"$f":"IF(AND('Cash Flows'!$L86<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I86,\"\")","v":""},{"$f":"IFERROR(IF(M86=\"\",IF(AND(L86<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L86<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L86>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L86<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L86>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L86<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L86>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L86<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L86>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L86<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L86)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L86)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L86)=MONTH('Lease Option 1'!$D$13),YEAR($L86)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-03-01",{"$f":"IF(AND('Cash Flows'!$L86<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I86,\"\")","v":""},{"$f":"IFERROR(IF(T86=\"\",IF(AND(S86<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S86<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S86>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S86<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S86>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S86<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S86>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S86<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S86>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S86<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S86)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S86)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L86)=MONTH('Lease Option 2'!$D$13),YEAR($L86)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z86<$AB$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z86>='Ownership Option 1'!$D$25,Z86<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z86)=MONTH('Ownership Option 1'!$D$25),YEAR($L86)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z86+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z86+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z86)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z86)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE80:AE85)>0,IF(OR(MONTH(Z86)=6,MONTH(Z86)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z86)=6,MONTH(Z86)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z86)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z86>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z86)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z86)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z86)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z86)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK86<$AB$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN86>='Ownership Option 1'!$D$25,AK86<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK86)=MONTH('Ownership Option 1'!$D$25),YEAR($AK86)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK86+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK86+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK86)=6,MONTH(AK86)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK86)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV86<$AB$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN86>='Ownership Option 1'!$D$25,AV86<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK86)=MONTH('Ownership Option 1'!$D$25),YEAR($AK86)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV86+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV86>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV86)=6,MONTH(AV86)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV86)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG86<$AB$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN86>='Ownership Option 1'!$D$25,BG86<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK86)=MONTH('Ownership Option 1'!$D$25),YEAR($AK86)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG86<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG86>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 1'!$D$22),YEAR($DN86)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG86>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG86)=MONTH('Ownership Option 1'!$D$22),YEAR(BG86)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG86)=MONTH('Ownership Option 1'!$D$22),YEAR(BG86)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG86)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT86<$BV$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN86>='Ownership Option 2'!$D$25,BT86<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT86)=MONTH('Ownership Option 2'!$D25),YEAR($BT86)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT86+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT86+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT86)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT86)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY80:BY85)>0,IF(OR(MONTH(BT86)=6,MONTH(BT86)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT86)=6,MONTH(BT86)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT86)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT86)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE86<$BV$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN86>='Ownership Option 2'!$D$25,CE86<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK86)=MONTH('Ownership Option 2'!$D$25),YEAR($AK86)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE86+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE86+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE86)=6,MONTH(CE86)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE86)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP86<$BV$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN86>='Ownership Option 2'!$D$25,CP86<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK86)=MONTH('Ownership Option 2'!$D$25),YEAR($AK86)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP86+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP86>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP86)=6,MONTH(CP86)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP86)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA86<$BV$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA86>='Ownership Option 2'!$D$25,DA86<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA86)=MONTH('Ownership Option 2'!$D$25),YEAR($DA86)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA86<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA86>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA86)=MONTH('Ownership Option 2'!$D$22),YEAR($DA86)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA86>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA86)=MONTH('Ownership Option 2'!$D$22),YEAR(DA86)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA86)=MONTH('Ownership Option 2'!$D$22),YEAR(DA86)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA86)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN86<$DP$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN86>='Ownership Option 3'!$D$25,DN86<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 3'!$D$25),YEAR($DN86)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN86+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN86+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN86)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN86)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS80:DS85)>0,IF(OR(MONTH(DN86)=6,MONTH(DN86)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN86)=6,MONTH(DN86)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN86>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN86)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN86)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN86)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN86)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY86<$DP$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY86>='Ownership Option 3'!$D$25,DY86<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY86)=MONTH('Ownership Option 3'!$D$25),YEAR($DY86)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY86+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY86+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY86)=6,MONTH(DY86)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY86)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY86>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY86)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY86)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY86)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY86)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ86<$DP$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ86>='Ownership Option 3'!$D$25,EJ86<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ86)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ86)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ86+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ86>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ86)=6,MONTH(EJ86)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ86)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ86>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ86)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ86)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ86)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ86)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ86)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU86<$DP$19,$I86,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU86>='Ownership Option 3'!$D$25,EU86<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU86)=MONTH('Ownership Option 3'!$D$25),YEAR($EU86)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU86<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU86>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU86)=MONTH('Ownership Option 3'!$D$22),YEAR($EU86)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU86>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU86)=MONTH('Ownership Option 3'!$D$22),YEAR(EU86)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU86)=MONTH('Ownership Option 3'!$D$22),YEAR(EU86)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU86)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[63,"1905-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B87>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B87))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B87))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B87)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B87))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B87))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B87))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B87>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B87))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B87))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B87)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B87))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B87))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B87))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B87>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B87))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B87))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B87)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B87))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B87))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B87))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B87>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B87))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B87))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B87)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B87))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B87))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B87))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B87>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B87))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B87))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B87)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B87))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B87))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B87))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B87>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B87))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B87)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B87))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B87)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B87))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B87)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B87))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B87))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B87-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-04-01",{"$f":"IF(AND('Cash Flows'!$L87<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I87,\"\")","v":""},{"$f":"IFERROR(IF(M87=\"\",IF(AND(L87<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L87<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L87>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L87<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L87>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L87<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L87>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L87<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L87>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L87<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L87)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L87)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L87)=MONTH('Lease Option 1'!$D$13),YEAR($L87)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-04-01",{"$f":"IF(AND('Cash Flows'!$L87<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I87,\"\")","v":""},{"$f":"IFERROR(IF(T87=\"\",IF(AND(S87<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S87<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S87>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S87<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S87>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S87<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S87>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S87<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S87>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S87<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S87)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S87)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L87)=MONTH('Lease Option 2'!$D$13),YEAR($L87)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z87<$AB$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z87>='Ownership Option 1'!$D$25,Z87<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z87)=MONTH('Ownership Option 1'!$D$25),YEAR($L87)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z87+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z87+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z87)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z87)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE81:AE86)>0,IF(OR(MONTH(Z87)=6,MONTH(Z87)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z87)=6,MONTH(Z87)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z87)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z87>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z87)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z87)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z87)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z87)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK87<$AB$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN87>='Ownership Option 1'!$D$25,AK87<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK87)=MONTH('Ownership Option 1'!$D$25),YEAR($AK87)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK87+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK87+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK87)=6,MONTH(AK87)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK87)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV87<$AB$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN87>='Ownership Option 1'!$D$25,AV87<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK87)=MONTH('Ownership Option 1'!$D$25),YEAR($AK87)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV87+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV87>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV87)=6,MONTH(AV87)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV87)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG87<$AB$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN87>='Ownership Option 1'!$D$25,BG87<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK87)=MONTH('Ownership Option 1'!$D$25),YEAR($AK87)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG87<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG87>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 1'!$D$22),YEAR($DN87)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG87>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG87)=MONTH('Ownership Option 1'!$D$22),YEAR(BG87)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG87)=MONTH('Ownership Option 1'!$D$22),YEAR(BG87)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG87)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT87<$BV$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN87>='Ownership Option 2'!$D$25,BT87<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT87)=MONTH('Ownership Option 2'!$D25),YEAR($BT87)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT87+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT87+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT87)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT87)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY81:BY86)>0,IF(OR(MONTH(BT87)=6,MONTH(BT87)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT87)=6,MONTH(BT87)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT87)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT87)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE87<$BV$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN87>='Ownership Option 2'!$D$25,CE87<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK87)=MONTH('Ownership Option 2'!$D$25),YEAR($AK87)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE87+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE87+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE87)=6,MONTH(CE87)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE87)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP87<$BV$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN87>='Ownership Option 2'!$D$25,CP87<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK87)=MONTH('Ownership Option 2'!$D$25),YEAR($AK87)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP87+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP87>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP87)=6,MONTH(CP87)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP87)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA87<$BV$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA87>='Ownership Option 2'!$D$25,DA87<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA87)=MONTH('Ownership Option 2'!$D$25),YEAR($DA87)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA87<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA87>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA87)=MONTH('Ownership Option 2'!$D$22),YEAR($DA87)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA87>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA87)=MONTH('Ownership Option 2'!$D$22),YEAR(DA87)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA87)=MONTH('Ownership Option 2'!$D$22),YEAR(DA87)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA87)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN87<$DP$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN87>='Ownership Option 3'!$D$25,DN87<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 3'!$D$25),YEAR($DN87)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN87+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN87+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN87)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN87)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS81:DS86)>0,IF(OR(MONTH(DN87)=6,MONTH(DN87)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN87)=6,MONTH(DN87)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN87>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN87)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN87)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN87)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN87)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY87<$DP$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY87>='Ownership Option 3'!$D$25,DY87<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY87)=MONTH('Ownership Option 3'!$D$25),YEAR($DY87)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY87+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY87+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY87)=6,MONTH(DY87)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY87)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY87>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY87)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY87)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY87)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY87)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ87<$DP$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ87>='Ownership Option 3'!$D$25,EJ87<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ87)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ87)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ87+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ87>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ87)=6,MONTH(EJ87)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ87)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ87>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ87)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ87)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ87)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ87)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ87)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU87<$DP$19,$I87,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU87>='Ownership Option 3'!$D$25,EU87<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU87)=MONTH('Ownership Option 3'!$D$25),YEAR($EU87)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU87<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU87>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU87)=MONTH('Ownership Option 3'!$D$22),YEAR($EU87)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU87>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU87)=MONTH('Ownership Option 3'!$D$22),YEAR(EU87)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU87)=MONTH('Ownership Option 3'!$D$22),YEAR(EU87)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU87)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[64,"1905-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B88>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B88))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B88))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B88)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B88))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B88))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B88))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B88>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B88))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B88))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B88)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B88))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B88))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B88))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B88>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B88))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B88))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B88)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B88))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B88))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B88))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B88>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B88))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B88))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B88)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B88))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B88))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B88))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B88>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B88))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B88))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B88)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B88))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B88))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B88))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B88>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B88))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B88)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B88))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B88)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B88))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B88)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B88))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B88))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B88-TODAY())/365.25))),\"\")","v":""},{"$f":"SUM(C88:H88)","v":0},{"$f":"I88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF(AND('Cash Flows'!$L88<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I88,\"\")","v":""},{"$f":"IFERROR(IF(M88=\"\",IF(AND(L88<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L88<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L88>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L88<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L88>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L88<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L88>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L88<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L88>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L88<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L88)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L88)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L88)=MONTH('Lease Option 1'!$D$13),YEAR($L88)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,{"$f":"P88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF(AND('Cash Flows'!$L88<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I88,\"\")","v":""},{"$f":"IFERROR(IF(T88=\"\",IF(AND(S88<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S88<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S88>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S88<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S88>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S88<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S88>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S88<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S88>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S88<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S88)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S88)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L88)=MONTH('Lease Option 2'!$D$13),YEAR($L88)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,{"$f":"W88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z88<$AB$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z88>='Ownership Option 1'!$D$25,Z88<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z88)=MONTH('Ownership Option 1'!$D$25),YEAR($L88)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z88+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z88+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z88)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z88)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE82:AE87)>0,IF(OR(MONTH(Z88)=6,MONTH(Z88)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z88)=6,MONTH(Z88)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z88)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z88>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z88)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z88)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z88)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z88)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"AH88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},0,"1905-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK88<$AB$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN88>='Ownership Option 1'!$D$25,AK88<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK88)=MONTH('Ownership Option 1'!$D$25),YEAR($AK88)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK88+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK88+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK88)=6,MONTH(AK88)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK88)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AO88:AR88),\"\")","v":0},{"$f":"AS88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV88<$AB$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN88>='Ownership Option 1'!$D$25,AV88<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK88)=MONTH('Ownership Option 1'!$D$25),YEAR($AK88)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV88+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV88>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV88)=6,MONTH(AV88)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV88)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AZ88:BC88),\"\")","v":0},{"$f":"BD88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG88<$AB$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN88>='Ownership Option 1'!$D$25,BG88<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK88)=MONTH('Ownership Option 1'!$D$25),YEAR($AK88)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG88<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG88>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 1'!$D$22),YEAR($DN88)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG88>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG88)=MONTH('Ownership Option 1'!$D$22),YEAR(BG88)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG88)=MONTH('Ownership Option 1'!$D$22),YEAR(BG88)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG88)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"BO88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,null,null,"1905-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT88<$BV$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN88>='Ownership Option 2'!$D$25,BT88<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT88)=MONTH('Ownership Option 2'!$D25),YEAR($BT88)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"SUM(BU88:BW88)","v":0},{"$f":"IF(AND(BT88+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT88+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT88)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT88)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY82:BY87)>0,IF(OR(MONTH(BT88)=6,MONTH(BT88)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT88)=6,MONTH(BT88)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT88)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT88)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,{"$f":"CB88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE88<$BV$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN88>='Ownership Option 2'!$D$25,CE88<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK88)=MONTH('Ownership Option 2'!$D$25),YEAR($AK88)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE88+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE88+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE88)=6,MONTH(CE88)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE88)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CI88:CL88),\"\")","v":0},{"$f":"CM88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP88<$BV$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN88>='Ownership Option 2'!$D$25,CP88<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK88)=MONTH('Ownership Option 2'!$D$25),YEAR($AK88)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP88+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP88>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP88)=6,MONTH(CP88)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP88)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CT88:CW88),\"\")","v":0},{"$f":"CX88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA88<$BV$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA88>='Ownership Option 2'!$D$25,DA88<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA88)=MONTH('Ownership Option 2'!$D$25),YEAR($DA88)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA88<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA88>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA88)=MONTH('Ownership Option 2'!$D$22),YEAR($DA88)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA88>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA88)=MONTH('Ownership Option 2'!$D$22),YEAR(DA88)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA88)=MONTH('Ownership Option 2'!$D$22),YEAR(DA88)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA88)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN88<$DP$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN88>='Ownership Option 3'!$D$25,DN88<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 3'!$D$25),YEAR($DN88)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"SUM(DO88:DQ88)","v":0},{"$f":"IF(AND(DN88+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN88+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN88)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN88)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS82:DS87)>0,IF(OR(MONTH(DN88)=6,MONTH(DN88)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN88)=6,MONTH(DN88)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN88>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN88)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN88)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN88)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN88)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"DV88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY88<$DP$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY88>='Ownership Option 3'!$D$25,DY88<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY88)=MONTH('Ownership Option 3'!$D$25),YEAR($DY88)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY88+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY88+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY88)=6,MONTH(DY88)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY88)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY88>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY88)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY88)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY88)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY88)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EC88:EF88),\"\")","v":0},{"$f":"EG88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ88<$DP$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ88>='Ownership Option 3'!$D$25,EJ88<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ88)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ88)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ88+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ88>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ88)=6,MONTH(EJ88)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ88)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ88>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ88)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ88)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ88)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ88)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ88)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EN88:EQ88),\"\")","v":0},{"$f":"ER88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0},null,"1905-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU88<$DP$19,$I88,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU88>='Ownership Option 3'!$D$25,EU88<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU88)=MONTH('Ownership Option 3'!$D$25),YEAR($EU88)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU88<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU88>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU88)=MONTH('Ownership Option 3'!$D$22),YEAR($EU88)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU88>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU88)=MONTH('Ownership Option 3'!$D$22),YEAR(EU88)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU88)=MONTH('Ownership Option 3'!$D$22),YEAR(EU88)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU88)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"FC88/(1+((1+$D$6)^(1/12))-1)^$A88","v":0}]
[65,"1905-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B89>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B89))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B89))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B89)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B89))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B89))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B89))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B89>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B89))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B89))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B89)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B89))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B89))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B89))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B89>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B89))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B89))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B89)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B89))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B89))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B89))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B89>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B89))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B89))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B89)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B89))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B89))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B89))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B89>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B89))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B89))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B89)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B89))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B89))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B89))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B89>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B89))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B89)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B89))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B89)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B89))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B89)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B89))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B89))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B89-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-06-01",{"$f":"IF(AND('Cash Flows'!$L89<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I89,\"\")","v":""},{"$f":"IFERROR(IF(M89=\"\",IF(AND(L89<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L89<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L89>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L89<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L89>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L89<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L89>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L89<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L89>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L89<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L89)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L89)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L89)=MONTH('Lease Option 1'!$D$13),YEAR($L89)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-06-01",{"$f":"IF(AND('Cash Flows'!$L89<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I89,\"\")","v":""},{"$f":"IFERROR(IF(T89=\"\",IF(AND(S89<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S89<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S89>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S89<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S89>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S89<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S89>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S89<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S89>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S89<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S89)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S89)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L89)=MONTH('Lease Option 2'!$D$13),YEAR($L89)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T89:V89),\"\")","v":0},0,null,"1905-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z89<$AB$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z89>='Ownership Option 1'!$D$25,Z89<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z89)=MONTH('Ownership Option 1'!$D$25),YEAR($L89)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA89:AC89),\"\")","v":0},{"$f":"IF(AND(Z89+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z89+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z89)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z89)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE83:AE88)>0,IF(OR(MONTH(Z89)=6,MONTH(Z89)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z89)=6,MONTH(Z89)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z89)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z89>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z89)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z89)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z89)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z89)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD89:AG89),\"\")","v":0},0,{"$f":"AH89-CB89","v":0},"1905-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK89<$AB$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN89>='Ownership Option 1'!$D$25,AK89<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK89)=MONTH('Ownership Option 1'!$D$25),YEAR($AK89)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL89:AN89),\"\")","v":0},{"$f":"IF(AND(AK89+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK89+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK89)=6,MONTH(AK89)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK89)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV89<$AB$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN89>='Ownership Option 1'!$D$25,AV89<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK89)=MONTH('Ownership Option 1'!$D$25),YEAR($AK89)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW89:AY89),\"\")","v":0},{"$f":"IF(AND(AV89+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV89>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV89)=6,MONTH(AV89)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV89)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG89<$AB$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN89>='Ownership Option 1'!$D$25,BG89<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK89)=MONTH('Ownership Option 1'!$D$25),YEAR($AK89)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH89:BJ89),\"\")","v":0},{"$f":"IF(AND(BG89<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG89>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 1'!$D$22),YEAR($DN89)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG89>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG89)=MONTH('Ownership Option 1'!$D$22),YEAR(BG89)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG89)=MONTH('Ownership Option 1'!$D$22),YEAR(BG89)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG89)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT89<$BV$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN89>='Ownership Option 2'!$D$25,BT89<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT89)=MONTH('Ownership Option 2'!$D25),YEAR($BT89)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT89+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT89+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT89)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT89)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY83:BY88)>0,IF(OR(MONTH(BT89)=6,MONTH(BT89)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT89)=6,MONTH(BT89)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT89)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT89)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX89:CA89),\"\")","v":0},0,null,"1905-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE89<$BV$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN89>='Ownership Option 2'!$D$25,CE89<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK89)=MONTH('Ownership Option 2'!$D$25),YEAR($AK89)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF89:CH89),\"\")","v":0},{"$f":"IF(AND(CE89+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE89+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE89)=6,MONTH(CE89)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE89)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP89<$BV$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN89>='Ownership Option 2'!$D$25,CP89<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK89)=MONTH('Ownership Option 2'!$D$25),YEAR($AK89)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ89:CS89),\"\")","v":0},{"$f":"IF(AND(CP89+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP89>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP89)=6,MONTH(CP89)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP89)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA89<$BV$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA89>='Ownership Option 2'!$D$25,DA89<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA89)=MONTH('Ownership Option 2'!$D$25),YEAR($DA89)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA89<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA89>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA89)=MONTH('Ownership Option 2'!$D$22),YEAR($DA89)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA89>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA89)=MONTH('Ownership Option 2'!$D$22),YEAR(DA89)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA89)=MONTH('Ownership Option 2'!$D$22),YEAR(DA89)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA89)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN89<$DP$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN89>='Ownership Option 3'!$D$25,DN89<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 3'!$D$25),YEAR($DN89)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN89+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN89+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN89)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN89)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS83:DS88)>0,IF(OR(MONTH(DN89)=6,MONTH(DN89)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN89)=6,MONTH(DN89)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN89>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN89)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN89)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN89)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN89)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR89:DU89),\"\")","v":0},0,null,"1905-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY89<$DP$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY89>='Ownership Option 3'!$D$25,DY89<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY89)=MONTH('Ownership Option 3'!$D$25),YEAR($DY89)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ89:EB89),\"\")","v":0},{"$f":"IF(AND(DY89+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY89+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY89)=6,MONTH(DY89)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY89)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY89>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY89)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY89)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY89)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY89)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ89<$DP$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ89>='Ownership Option 3'!$D$25,EJ89<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ89)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ89)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK89:EM89),\"\")","v":0},{"$f":"IF(AND(EJ89+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ89>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ89)=6,MONTH(EJ89)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ89)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ89>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ89)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ89)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ89)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ89)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ89)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU89<$DP$19,$I89,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU89>='Ownership Option 3'!$D$25,EU89<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU89)=MONTH('Ownership Option 3'!$D$25),YEAR($EU89)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV89:EX89),\"\")","v":0},{"$f":"IF(AND(EU89<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU89>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU89)=MONTH('Ownership Option 3'!$D$22),YEAR($EU89)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU89>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU89)=MONTH('Ownership Option 3'!$D$22),YEAR(EU89)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU89)=MONTH('Ownership Option 3'!$D$22),YEAR(EU89)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU89)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[66,{"$f":"DATE(YEAR(B89),MONTH(B89)+1,1)","v":"1905-07-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B90>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B90))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B90))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B90)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B90))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B90))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B90))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B90>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B90))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B90))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B90)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B90))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B90))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B90))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B90>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B90))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B90))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B90)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B90))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B90))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B90))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B90>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B90))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B90))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B90)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B90))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B90))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B90))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B90>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B90))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B90))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B90)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B90))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B90))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B90))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B90>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B90))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B90)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B90))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B90)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B90))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B90)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B90))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B90))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B90-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B89),MONTH(B89)+1,1)","v":"1905-07-01"},{"$f":"IF(AND('Cash Flows'!$L90<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I90,\"\")","v":""},{"$f":"IFERROR(IF(M90=\"\",IF(AND(L90<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L90<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L90>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L90<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L90>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L90<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L90>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L90<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L90>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L90<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L90)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L90)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L90)=MONTH('Lease Option 1'!$D$13),YEAR($L90)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B89),MONTH(B89)+1,1)","v":"1905-07-01"},{"$f":"IF(AND('Cash Flows'!$L90<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I90,\"\")","v":""},{"$f":"IFERROR(IF(T90=\"\",IF(AND(S90<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S90<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S90>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S90<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S90>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S90<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S90>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S90<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S90>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S90<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S90)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S90)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L90)=MONTH('Lease Option 2'!$D$13),YEAR($L90)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z89),MONTH(Z89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z90<$AB$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z90>='Ownership Option 1'!$D$25,Z90<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z90)=MONTH('Ownership Option 1'!$D$25),YEAR($L90)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z90+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z90+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z90)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z90)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE84:AE89)>0,IF(OR(MONTH(Z90)=6,MONTH(Z90)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z90)=6,MONTH(Z90)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z90)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z90>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z90)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z90)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z90)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z90)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK89),MONTH(AK89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK90<$AB$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN90>='Ownership Option 1'!$D$25,AK90<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK90)=MONTH('Ownership Option 1'!$D$25),YEAR($AK90)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK90+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK90+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK90)=6,MONTH(AK90)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK90)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV89),MONTH(AV89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV90<$AB$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN90>='Ownership Option 1'!$D$25,AV90<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK90)=MONTH('Ownership Option 1'!$D$25),YEAR($AK90)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV90+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV90>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV90)=6,MONTH(AV90)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV90)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG89),MONTH(BG89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG90<$AB$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN90>='Ownership Option 1'!$D$25,BG90<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK90)=MONTH('Ownership Option 1'!$D$25),YEAR($AK90)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG90<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG90>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 1'!$D$22),YEAR($DN90)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG90>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG90)=MONTH('Ownership Option 1'!$D$22),YEAR(BG90)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG90)=MONTH('Ownership Option 1'!$D$22),YEAR(BG90)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG90)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK90:BN90),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT89),MONTH(BT89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT90<$BV$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN90>='Ownership Option 2'!$D$25,BT90<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT90)=MONTH('Ownership Option 2'!$D25),YEAR($BT90)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT90+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT90+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT90)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT90)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY84:BY89)>0,IF(OR(MONTH(BT90)=6,MONTH(BT90)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT90)=6,MONTH(BT90)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT90)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT90)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE89),MONTH(CE89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE90<$BV$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN90>='Ownership Option 2'!$D$25,CE90<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK90)=MONTH('Ownership Option 2'!$D$25),YEAR($AK90)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE90+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE90+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE90)=6,MONTH(CE90)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE90)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP89),MONTH(CP89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP90<$BV$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN90>='Ownership Option 2'!$D$25,CP90<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK90)=MONTH('Ownership Option 2'!$D$25),YEAR($AK90)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP90+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP90>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP90)=6,MONTH(CP90)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP90)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA89),MONTH(DA89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA90<$BV$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA90>='Ownership Option 2'!$D$25,DA90<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA90)=MONTH('Ownership Option 2'!$D$25),YEAR($DA90)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA90<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA90>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA90)=MONTH('Ownership Option 2'!$D$22),YEAR($DA90)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA90>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA90)=MONTH('Ownership Option 2'!$D$22),YEAR(DA90)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA90)=MONTH('Ownership Option 2'!$D$22),YEAR(DA90)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA90)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN89),MONTH(DN89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN90<$DP$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN90>='Ownership Option 3'!$D$25,DN90<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 3'!$D$25),YEAR($DN90)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN90+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN90+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN90)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN90)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS84:DS89)>0,IF(OR(MONTH(DN90)=6,MONTH(DN90)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN90)=6,MONTH(DN90)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN90>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN90)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN90)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN90)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN90)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY89),MONTH(DY89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY90<$DP$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY90>='Ownership Option 3'!$D$25,DY90<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY90)=MONTH('Ownership Option 3'!$D$25),YEAR($DY90)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY90+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY90+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY90)=6,MONTH(DY90)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY90)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY90>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY90)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY90)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY90)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY90)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ89),MONTH(EJ89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ90<$DP$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ90>='Ownership Option 3'!$D$25,EJ90<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ90)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ90)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ90+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ90>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ90)=6,MONTH(EJ90)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ90)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ90>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ90)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ90)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ90)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ90)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ90)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU89),MONTH(EU89)+1,1)","v":"1905-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU90<$DP$19,$I90,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU90>='Ownership Option 3'!$D$25,EU90<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU90)=MONTH('Ownership Option 3'!$D$25),YEAR($EU90)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU90<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU90>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU90)=MONTH('Ownership Option 3'!$D$22),YEAR($EU90)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU90>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU90)=MONTH('Ownership Option 3'!$D$22),YEAR(EU90)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU90)=MONTH('Ownership Option 3'!$D$22),YEAR(EU90)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU90)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY90:FB90),\"\")","v":0},0]
[67,"1905-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B91>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B91))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B91))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B91)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B91))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B91))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B91))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B91>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B91))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B91))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B91)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B91))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B91))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B91))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B91>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B91))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B91))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B91)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B91))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B91))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B91))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B91>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B91))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B91))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B91)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B91))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B91))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B91))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B91>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B91))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B91))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B91)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B91))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B91))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B91))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B91>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B91))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B91)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B91))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B91)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B91))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B91)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B91))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B91))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B91-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-08-01",{"$f":"IF(AND('Cash Flows'!$L91<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I91,\"\")","v":""},{"$f":"IFERROR(IF(M91=\"\",IF(AND(L91<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L91<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L91>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L91<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L91>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L91<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L91>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L91<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L91>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L91<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L91)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L91)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L91)=MONTH('Lease Option 1'!$D$13),YEAR($L91)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-08-01",{"$f":"IF(AND('Cash Flows'!$L91<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I91,\"\")","v":""},{"$f":"IFERROR(IF(T91=\"\",IF(AND(S91<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S91<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S91>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S91<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S91>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S91<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S91>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S91<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S91>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S91<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S91)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S91)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L91)=MONTH('Lease Option 2'!$D$13),YEAR($L91)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z91<$AB$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z91>='Ownership Option 1'!$D$25,Z91<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z91)=MONTH('Ownership Option 1'!$D$25),YEAR($L91)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z91+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z91+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z91)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z91)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE85:AE90)>0,IF(OR(MONTH(Z91)=6,MONTH(Z91)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z91)=6,MONTH(Z91)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z91)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z91>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z91)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z91)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z91)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z91)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK91<$AB$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN91>='Ownership Option 1'!$D$25,AK91<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK91)=MONTH('Ownership Option 1'!$D$25),YEAR($AK91)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK91+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK91+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK91)=6,MONTH(AK91)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK91)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV91<$AB$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN91>='Ownership Option 1'!$D$25,AV91<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK91)=MONTH('Ownership Option 1'!$D$25),YEAR($AK91)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV91+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV91>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV91)=6,MONTH(AV91)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV91)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG91<$AB$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN91>='Ownership Option 1'!$D$25,BG91<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK91)=MONTH('Ownership Option 1'!$D$25),YEAR($AK91)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG91<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG91>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 1'!$D$22),YEAR($DN91)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG91>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG91)=MONTH('Ownership Option 1'!$D$22),YEAR(BG91)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG91)=MONTH('Ownership Option 1'!$D$22),YEAR(BG91)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG91)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT91<$BV$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN91>='Ownership Option 2'!$D$25,BT91<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT91)=MONTH('Ownership Option 2'!$D25),YEAR($BT91)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT91+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT91+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT91)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT91)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY85:BY90)>0,IF(OR(MONTH(BT91)=6,MONTH(BT91)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT91)=6,MONTH(BT91)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT91)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT91)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE91<$BV$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN91>='Ownership Option 2'!$D$25,CE91<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK91)=MONTH('Ownership Option 2'!$D$25),YEAR($AK91)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE91+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE91+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE91)=6,MONTH(CE91)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE91)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP91<$BV$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN91>='Ownership Option 2'!$D$25,CP91<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK91)=MONTH('Ownership Option 2'!$D$25),YEAR($AK91)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP91+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP91>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP91)=6,MONTH(CP91)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP91)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA91<$BV$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA91>='Ownership Option 2'!$D$25,DA91<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA91)=MONTH('Ownership Option 2'!$D$25),YEAR($DA91)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA91<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA91>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA91)=MONTH('Ownership Option 2'!$D$22),YEAR($DA91)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA91>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA91)=MONTH('Ownership Option 2'!$D$22),YEAR(DA91)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA91)=MONTH('Ownership Option 2'!$D$22),YEAR(DA91)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA91)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN91<$DP$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN91>='Ownership Option 3'!$D$25,DN91<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 3'!$D$25),YEAR($DN91)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN91+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN91+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN91)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN91)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS85:DS90)>0,IF(OR(MONTH(DN91)=6,MONTH(DN91)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN91)=6,MONTH(DN91)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN91>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN91)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN91)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN91)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN91)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY91<$DP$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY91>='Ownership Option 3'!$D$25,DY91<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY91)=MONTH('Ownership Option 3'!$D$25),YEAR($DY91)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY91+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY91+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY91)=6,MONTH(DY91)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY91)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY91>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY91)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY91)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY91)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY91)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ91<$DP$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ91>='Ownership Option 3'!$D$25,EJ91<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ91)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ91)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ91+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ91>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ91)=6,MONTH(EJ91)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ91)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ91>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ91)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ91)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ91)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ91)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ91)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU91<$DP$19,$I91,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU91>='Ownership Option 3'!$D$25,EU91<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU91)=MONTH('Ownership Option 3'!$D$25),YEAR($EU91)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU91<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU91>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU91)=MONTH('Ownership Option 3'!$D$22),YEAR($EU91)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU91>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU91)=MONTH('Ownership Option 3'!$D$22),YEAR(EU91)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU91)=MONTH('Ownership Option 3'!$D$22),YEAR(EU91)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU91)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[68,"1905-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B92>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B92))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B92))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B92)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B92))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B92))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B92))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B92>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B92))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B92))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B92)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B92))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B92))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B92))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B92>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B92))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B92))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B92)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B92))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B92))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B92))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B92>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B92))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B92))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B92)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B92))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B92))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B92))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B92>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B92))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B92))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B92)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B92))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B92))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B92))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B92>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B92))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B92)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B92))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B92)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B92))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B92)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B92))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B92))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B92-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-09-01",{"$f":"IF(AND('Cash Flows'!$L92<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I92,\"\")","v":""},{"$f":"IFERROR(IF(M92=\"\",IF(AND(L92<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L92<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L92>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L92<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L92>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L92<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L92>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L92<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L92>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L92<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L92)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L92)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L92)=MONTH('Lease Option 1'!$D$13),YEAR($L92)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-09-01",{"$f":"IF(AND('Cash Flows'!$L92<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I92,\"\")","v":""},{"$f":"IFERROR(IF(T92=\"\",IF(AND(S92<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S92<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S92>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S92<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S92>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S92<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S92>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S92<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S92>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S92<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S92)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S92)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L92)=MONTH('Lease Option 2'!$D$13),YEAR($L92)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z92<$AB$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z92>='Ownership Option 1'!$D$25,Z92<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z92)=MONTH('Ownership Option 1'!$D$25),YEAR($L92)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z92+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z92+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z92)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z92)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE86:AE91)>0,IF(OR(MONTH(Z92)=6,MONTH(Z92)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z92)=6,MONTH(Z92)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z92)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z92>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z92)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z92)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z92)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z92)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK92<$AB$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN92>='Ownership Option 1'!$D$25,AK92<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK92)=MONTH('Ownership Option 1'!$D$25),YEAR($AK92)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK92+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK92+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK92)=6,MONTH(AK92)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK92)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV92<$AB$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN92>='Ownership Option 1'!$D$25,AV92<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK92)=MONTH('Ownership Option 1'!$D$25),YEAR($AK92)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV92+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV92>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV92)=6,MONTH(AV92)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV92)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG92<$AB$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN92>='Ownership Option 1'!$D$25,BG92<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK92)=MONTH('Ownership Option 1'!$D$25),YEAR($AK92)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG92<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG92>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 1'!$D$22),YEAR($DN92)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG92>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG92)=MONTH('Ownership Option 1'!$D$22),YEAR(BG92)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG92)=MONTH('Ownership Option 1'!$D$22),YEAR(BG92)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG92)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT92<$BV$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN92>='Ownership Option 2'!$D$25,BT92<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT92)=MONTH('Ownership Option 2'!$D25),YEAR($BT92)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT92+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT92+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT92)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT92)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY86:BY91)>0,IF(OR(MONTH(BT92)=6,MONTH(BT92)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT92)=6,MONTH(BT92)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT92)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT92)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE92<$BV$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN92>='Ownership Option 2'!$D$25,CE92<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK92)=MONTH('Ownership Option 2'!$D$25),YEAR($AK92)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE92+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE92+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE92)=6,MONTH(CE92)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE92)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP92<$BV$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN92>='Ownership Option 2'!$D$25,CP92<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK92)=MONTH('Ownership Option 2'!$D$25),YEAR($AK92)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP92+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP92>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP92)=6,MONTH(CP92)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP92)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA92<$BV$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA92>='Ownership Option 2'!$D$25,DA92<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA92)=MONTH('Ownership Option 2'!$D$25),YEAR($DA92)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA92<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA92>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA92)=MONTH('Ownership Option 2'!$D$22),YEAR($DA92)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA92>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA92)=MONTH('Ownership Option 2'!$D$22),YEAR(DA92)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA92)=MONTH('Ownership Option 2'!$D$22),YEAR(DA92)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA92)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN92<$DP$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN92>='Ownership Option 3'!$D$25,DN92<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 3'!$D$25),YEAR($DN92)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN92+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN92+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN92)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN92)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS86:DS91)>0,IF(OR(MONTH(DN92)=6,MONTH(DN92)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN92)=6,MONTH(DN92)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN92>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN92)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN92)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN92)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN92)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY92<$DP$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY92>='Ownership Option 3'!$D$25,DY92<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY92)=MONTH('Ownership Option 3'!$D$25),YEAR($DY92)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY92+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY92+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY92)=6,MONTH(DY92)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY92)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY92>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY92)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY92)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY92)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY92)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ92<$DP$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ92>='Ownership Option 3'!$D$25,EJ92<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ92)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ92)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ92+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ92>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ92)=6,MONTH(EJ92)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ92)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ92>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ92)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ92)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ92)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ92)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ92)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU92<$DP$19,$I92,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU92>='Ownership Option 3'!$D$25,EU92<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU92)=MONTH('Ownership Option 3'!$D$25),YEAR($EU92)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU92<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU92>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU92)=MONTH('Ownership Option 3'!$D$22),YEAR($EU92)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU92>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU92)=MONTH('Ownership Option 3'!$D$22),YEAR(EU92)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU92)=MONTH('Ownership Option 3'!$D$22),YEAR(EU92)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU92)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[69,"1905-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B93>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B93))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B93))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B93)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B93))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B93))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B93))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B93>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B93))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B93))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B93)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B93))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B93))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B93))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B93>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B93))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B93))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B93)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B93))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B93))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B93))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B93>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B93))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B93))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B93)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B93))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B93))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B93))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B93>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B93))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B93))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B93)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B93))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B93))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B93))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B93>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B93))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B93)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B93))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B93)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B93))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B93)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B93))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B93))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B93-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-10-01",{"$f":"IF(AND('Cash Flows'!$L93<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I93,\"\")","v":""},{"$f":"IFERROR(IF(M93=\"\",IF(AND(L93<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L93<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L93>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L93<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L93>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L93<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L93>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L93<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L93>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L93<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L93)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L93)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L93)=MONTH('Lease Option 1'!$D$13),YEAR($L93)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-10-01",{"$f":"IF(AND('Cash Flows'!$L93<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I93,\"\")","v":""},{"$f":"IFERROR(IF(T93=\"\",IF(AND(S93<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S93<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S93>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S93<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S93>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S93<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S93>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S93<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S93>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S93<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S93)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S93)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L93)=MONTH('Lease Option 2'!$D$13),YEAR($L93)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z93<$AB$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z93>='Ownership Option 1'!$D$25,Z93<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z93)=MONTH('Ownership Option 1'!$D$25),YEAR($L93)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z93+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z93+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z93)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z93)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE87:AE92)>0,IF(OR(MONTH(Z93)=6,MONTH(Z93)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z93)=6,MONTH(Z93)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z93)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z93>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z93)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z93)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z93)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z93)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK93<$AB$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN93>='Ownership Option 1'!$D$25,AK93<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK93)=MONTH('Ownership Option 1'!$D$25),YEAR($AK93)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK93+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK93+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK93)=6,MONTH(AK93)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK93)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV93<$AB$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN93>='Ownership Option 1'!$D$25,AV93<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK93)=MONTH('Ownership Option 1'!$D$25),YEAR($AK93)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV93+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV93>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV93)=6,MONTH(AV93)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV93)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG93<$AB$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN93>='Ownership Option 1'!$D$25,BG93<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK93)=MONTH('Ownership Option 1'!$D$25),YEAR($AK93)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG93<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG93>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 1'!$D$22),YEAR($DN93)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG93>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG93)=MONTH('Ownership Option 1'!$D$22),YEAR(BG93)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG93)=MONTH('Ownership Option 1'!$D$22),YEAR(BG93)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG93)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT93<$BV$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN93>='Ownership Option 2'!$D$25,BT93<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT93)=MONTH('Ownership Option 2'!$D25),YEAR($BT93)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT93+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT93+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT93)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT93)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY87:BY92)>0,IF(OR(MONTH(BT93)=6,MONTH(BT93)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT93)=6,MONTH(BT93)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT93)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT93)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE93<$BV$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN93>='Ownership Option 2'!$D$25,CE93<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK93)=MONTH('Ownership Option 2'!$D$25),YEAR($AK93)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE93+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE93+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE93)=6,MONTH(CE93)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE93)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP93<$BV$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN93>='Ownership Option 2'!$D$25,CP93<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK93)=MONTH('Ownership Option 2'!$D$25),YEAR($AK93)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP93+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP93>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP93)=6,MONTH(CP93)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP93)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA93<$BV$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA93>='Ownership Option 2'!$D$25,DA93<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA93)=MONTH('Ownership Option 2'!$D$25),YEAR($DA93)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA93<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA93>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA93)=MONTH('Ownership Option 2'!$D$22),YEAR($DA93)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA93>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA93)=MONTH('Ownership Option 2'!$D$22),YEAR(DA93)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA93)=MONTH('Ownership Option 2'!$D$22),YEAR(DA93)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA93)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN93<$DP$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN93>='Ownership Option 3'!$D$25,DN93<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 3'!$D$25),YEAR($DN93)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN93+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN93+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN93)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN93)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS87:DS92)>0,IF(OR(MONTH(DN93)=6,MONTH(DN93)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN93)=6,MONTH(DN93)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN93>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN93)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN93)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN93)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN93)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY93<$DP$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY93>='Ownership Option 3'!$D$25,DY93<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY93)=MONTH('Ownership Option 3'!$D$25),YEAR($DY93)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY93+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY93+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY93)=6,MONTH(DY93)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY93)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY93>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY93)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY93)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY93)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY93)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ93<$DP$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ93>='Ownership Option 3'!$D$25,EJ93<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ93)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ93)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ93+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ93>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ93)=6,MONTH(EJ93)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ93)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ93>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ93)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ93)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ93)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ93)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ93)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU93<$DP$19,$I93,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU93>='Ownership Option 3'!$D$25,EU93<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU93)=MONTH('Ownership Option 3'!$D$25),YEAR($EU93)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU93<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU93>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU93)=MONTH('Ownership Option 3'!$D$22),YEAR($EU93)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU93>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU93)=MONTH('Ownership Option 3'!$D$22),YEAR(EU93)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU93)=MONTH('Ownership Option 3'!$D$22),YEAR(EU93)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU93)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[70,"1905-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B94>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B94))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B94))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B94)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B94))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B94))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B94))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B94>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B94))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B94))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B94)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B94))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B94))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B94))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B94>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B94))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B94))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B94)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B94))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B94))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B94))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B94>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B94))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B94))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B94)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B94))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B94))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B94))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B94>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B94))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B94))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B94)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B94))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B94))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B94))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B94>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B94))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B94)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B94))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B94)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B94))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B94)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B94))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B94))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B94-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-11-01",{"$f":"IF(AND('Cash Flows'!$L94<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I94,\"\")","v":""},{"$f":"IFERROR(IF(M94=\"\",IF(AND(L94<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L94<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L94>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L94<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L94>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L94<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L94>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L94<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L94>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L94<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L94)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L94)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L94)=MONTH('Lease Option 1'!$D$13),YEAR($L94)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1905-11-01",{"$f":"IF(AND('Cash Flows'!$L94<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I94,\"\")","v":""},{"$f":"IFERROR(IF(T94=\"\",IF(AND(S94<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S94<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S94>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S94<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S94>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S94<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S94>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S94<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S94>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S94<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S94)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S94)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L94)=MONTH('Lease Option 2'!$D$13),YEAR($L94)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z94<$AB$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z94>='Ownership Option 1'!$D$25,Z94<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z94)=MONTH('Ownership Option 1'!$D$25),YEAR($L94)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z94+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z94+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z94)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z94)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE88:AE93)>0,IF(OR(MONTH(Z94)=6,MONTH(Z94)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z94)=6,MONTH(Z94)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z94)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z94>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z94)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z94)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z94)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z94)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK94<$AB$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN94>='Ownership Option 1'!$D$25,AK94<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK94)=MONTH('Ownership Option 1'!$D$25),YEAR($AK94)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK94+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK94+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK94)=6,MONTH(AK94)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK94)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV94<$AB$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN94>='Ownership Option 1'!$D$25,AV94<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK94)=MONTH('Ownership Option 1'!$D$25),YEAR($AK94)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV94+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV94>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV94)=6,MONTH(AV94)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV94)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG94<$AB$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN94>='Ownership Option 1'!$D$25,BG94<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK94)=MONTH('Ownership Option 1'!$D$25),YEAR($AK94)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG94<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG94>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 1'!$D$22),YEAR($DN94)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG94>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG94)=MONTH('Ownership Option 1'!$D$22),YEAR(BG94)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG94)=MONTH('Ownership Option 1'!$D$22),YEAR(BG94)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG94)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT94<$BV$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN94>='Ownership Option 2'!$D$25,BT94<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT94)=MONTH('Ownership Option 2'!$D25),YEAR($BT94)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT94+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT94+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT94)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT94)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY88:BY93)>0,IF(OR(MONTH(BT94)=6,MONTH(BT94)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT94)=6,MONTH(BT94)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT94)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT94)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE94<$BV$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN94>='Ownership Option 2'!$D$25,CE94<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK94)=MONTH('Ownership Option 2'!$D$25),YEAR($AK94)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE94+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE94+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE94)=6,MONTH(CE94)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE94)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP94<$BV$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN94>='Ownership Option 2'!$D$25,CP94<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK94)=MONTH('Ownership Option 2'!$D$25),YEAR($AK94)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP94+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP94>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP94)=6,MONTH(CP94)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP94)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA94<$BV$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA94>='Ownership Option 2'!$D$25,DA94<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA94)=MONTH('Ownership Option 2'!$D$25),YEAR($DA94)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA94<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA94>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA94)=MONTH('Ownership Option 2'!$D$22),YEAR($DA94)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA94>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA94)=MONTH('Ownership Option 2'!$D$22),YEAR(DA94)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA94)=MONTH('Ownership Option 2'!$D$22),YEAR(DA94)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA94)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN94<$DP$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN94>='Ownership Option 3'!$D$25,DN94<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 3'!$D$25),YEAR($DN94)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN94+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN94+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN94)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN94)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS88:DS93)>0,IF(OR(MONTH(DN94)=6,MONTH(DN94)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN94)=6,MONTH(DN94)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN94>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN94)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN94)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN94)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN94)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY94<$DP$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY94>='Ownership Option 3'!$D$25,DY94<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY94)=MONTH('Ownership Option 3'!$D$25),YEAR($DY94)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY94+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY94+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY94)=6,MONTH(DY94)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY94)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY94>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY94)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY94)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY94)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY94)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ94<$DP$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ94>='Ownership Option 3'!$D$25,EJ94<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ94)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ94)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ94+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ94>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ94)=6,MONTH(EJ94)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ94)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ94>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ94)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ94)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ94)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ94)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ94)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU94<$DP$19,$I94,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU94>='Ownership Option 3'!$D$25,EU94<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU94)=MONTH('Ownership Option 3'!$D$25),YEAR($EU94)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU94<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU94>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU94)=MONTH('Ownership Option 3'!$D$22),YEAR($EU94)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU94>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU94)=MONTH('Ownership Option 3'!$D$22),YEAR(EU94)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU94)=MONTH('Ownership Option 3'!$D$22),YEAR(EU94)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU94)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[71,"1905-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B95>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B95))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B95))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B95)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B95))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B95))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B95))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B95>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B95))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B95))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B95)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B95))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B95))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B95))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B95>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B95))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B95))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B95)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B95))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B95))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B95))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B95>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B95))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B95))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B95)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B95))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B95))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B95))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B95>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B95))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B95))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B95)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B95))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B95))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B95))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B95>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B95))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B95)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B95))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B95)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B95))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B95)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B95))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B95))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B95-TODAY())/365.25))),\"\")","v":""},0,0,null,"1905-12-01",{"$f":"IF(AND('Cash Flows'!$L95<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I95,\"\")","v":""},{"$f":"IFERROR(IF(M95=\"\",IF(AND(L95<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L95<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L95>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L95<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L95>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L95<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L95>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L95<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L95>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L95<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L95)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L95)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L95)=MONTH('Lease Option 1'!$D$13),YEAR($L95)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M95:O95),\"\")","v":0},0,null,"1905-12-01",{"$f":"IF(AND('Cash Flows'!$L95<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I95,\"\")","v":""},{"$f":"IFERROR(IF(T95=\"\",IF(AND(S95<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S95<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S95>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S95<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S95>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S95<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S95>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S95<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S95>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S95<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S95)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S95)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L95)=MONTH('Lease Option 2'!$D$13),YEAR($L95)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z95<$AB$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z95>='Ownership Option 1'!$D$25,Z95<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z95)=MONTH('Ownership Option 1'!$D$25),YEAR($L95)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z95+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z95+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z95)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z95)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE89:AE94)>0,IF(OR(MONTH(Z95)=6,MONTH(Z95)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z95)=6,MONTH(Z95)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z95)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z95>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z95)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z95)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z95)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z95)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1905-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK95<$AB$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN95>='Ownership Option 1'!$D$25,AK95<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK95)=MONTH('Ownership Option 1'!$D$25),YEAR($AK95)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK95+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK95+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK95)=6,MONTH(AK95)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK95)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV95<$AB$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN95>='Ownership Option 1'!$D$25,AV95<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK95)=MONTH('Ownership Option 1'!$D$25),YEAR($AK95)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV95+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV95>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV95)=6,MONTH(AV95)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV95)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG95<$AB$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN95>='Ownership Option 1'!$D$25,BG95<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK95)=MONTH('Ownership Option 1'!$D$25),YEAR($AK95)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG95<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG95>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 1'!$D$22),YEAR($DN95)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG95>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG95)=MONTH('Ownership Option 1'!$D$22),YEAR(BG95)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG95)=MONTH('Ownership Option 1'!$D$22),YEAR(BG95)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG95)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT95<$BV$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN95>='Ownership Option 2'!$D$25,BT95<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT95)=MONTH('Ownership Option 2'!$D25),YEAR($BT95)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT95+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT95+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT95)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT95)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY89:BY94)>0,IF(OR(MONTH(BT95)=6,MONTH(BT95)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT95)=6,MONTH(BT95)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT95)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT95)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE95<$BV$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN95>='Ownership Option 2'!$D$25,CE95<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK95)=MONTH('Ownership Option 2'!$D$25),YEAR($AK95)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE95+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE95+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE95)=6,MONTH(CE95)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE95)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP95<$BV$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN95>='Ownership Option 2'!$D$25,CP95<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK95)=MONTH('Ownership Option 2'!$D$25),YEAR($AK95)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP95+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP95>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP95)=6,MONTH(CP95)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP95)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA95<$BV$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA95>='Ownership Option 2'!$D$25,DA95<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA95)=MONTH('Ownership Option 2'!$D$25),YEAR($DA95)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA95<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA95>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA95)=MONTH('Ownership Option 2'!$D$22),YEAR($DA95)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA95>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA95)=MONTH('Ownership Option 2'!$D$22),YEAR(DA95)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA95)=MONTH('Ownership Option 2'!$D$22),YEAR(DA95)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA95)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1905-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN95<$DP$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN95>='Ownership Option 3'!$D$25,DN95<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 3'!$D$25),YEAR($DN95)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN95+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN95+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN95)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN95)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS89:DS94)>0,IF(OR(MONTH(DN95)=6,MONTH(DN95)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN95)=6,MONTH(DN95)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN95>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN95)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN95)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN95)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN95)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY95<$DP$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY95>='Ownership Option 3'!$D$25,DY95<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY95)=MONTH('Ownership Option 3'!$D$25),YEAR($DY95)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY95+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY95+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY95)=6,MONTH(DY95)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY95)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY95>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY95)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY95)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY95)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY95)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ95<$DP$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ95>='Ownership Option 3'!$D$25,EJ95<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ95)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ95)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ95+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ95>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ95)=6,MONTH(EJ95)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ95)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ95>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ95)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ95)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ95)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ95)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ95)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1905-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU95<$DP$19,$I95,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU95>='Ownership Option 3'!$D$25,EU95<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU95)=MONTH('Ownership Option 3'!$D$25),YEAR($EU95)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU95<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU95>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU95)=MONTH('Ownership Option 3'!$D$22),YEAR($EU95)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU95>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU95)=MONTH('Ownership Option 3'!$D$22),YEAR(EU95)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU95)=MONTH('Ownership Option 3'!$D$22),YEAR(EU95)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU95)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[72,"1906-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B96>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B96))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B96))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B96)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B96))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B96))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B96))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B96>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B96))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B96))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B96)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B96))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B96))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B96))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B96>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B96))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B96))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B96)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B96))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B96))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B96))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B96>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B96))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B96))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B96)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B96))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B96))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B96))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B96>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B96))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B96))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B96)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B96))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B96))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B96))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B96>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B96))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B96)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B96))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B96)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B96))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B96)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B96))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B96))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B96-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-01-01",{"$f":"IF(AND('Cash Flows'!$L96<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I96,\"\")","v":""},{"$f":"IFERROR(IF(M96=\"\",IF(AND(L96<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L96<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L96>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L96<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L96>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L96<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L96>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L96<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L96>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L96<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L96)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L96)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L96)=MONTH('Lease Option 1'!$D$13),YEAR($L96)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-01-01",{"$f":"IF(AND('Cash Flows'!$L96<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I96,\"\")","v":""},{"$f":"IFERROR(IF(T96=\"\",IF(AND(S96<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S96<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S96>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S96<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S96>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S96<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S96>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S96<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S96>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S96<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S96)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S96)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L96)=MONTH('Lease Option 2'!$D$13),YEAR($L96)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z96<$AB$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z96>='Ownership Option 1'!$D$25,Z96<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z96)=MONTH('Ownership Option 1'!$D$25),YEAR($L96)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z96+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z96+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z96)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z96)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE90:AE95)>0,IF(OR(MONTH(Z96)=6,MONTH(Z96)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z96)=6,MONTH(Z96)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z96)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z96>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z96)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z96)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z96)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z96)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK96<$AB$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN96>='Ownership Option 1'!$D$25,AK96<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK96)=MONTH('Ownership Option 1'!$D$25),YEAR($AK96)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK96+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK96+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK96)=6,MONTH(AK96)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK96)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV96<$AB$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN96>='Ownership Option 1'!$D$25,AV96<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK96)=MONTH('Ownership Option 1'!$D$25),YEAR($AK96)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV96+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV96>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV96)=6,MONTH(AV96)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV96)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG96<$AB$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN96>='Ownership Option 1'!$D$25,BG96<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK96)=MONTH('Ownership Option 1'!$D$25),YEAR($AK96)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG96<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG96>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 1'!$D$22),YEAR($DN96)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG96>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG96)=MONTH('Ownership Option 1'!$D$22),YEAR(BG96)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG96)=MONTH('Ownership Option 1'!$D$22),YEAR(BG96)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG96)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT96<$BV$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN96>='Ownership Option 2'!$D$25,BT96<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT96)=MONTH('Ownership Option 2'!$D25),YEAR($BT96)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT96+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT96+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT96)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT96)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY90:BY95)>0,IF(OR(MONTH(BT96)=6,MONTH(BT96)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT96)=6,MONTH(BT96)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT96)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT96)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE96<$BV$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN96>='Ownership Option 2'!$D$25,CE96<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK96)=MONTH('Ownership Option 2'!$D$25),YEAR($AK96)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE96+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE96+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE96)=6,MONTH(CE96)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE96)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP96<$BV$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN96>='Ownership Option 2'!$D$25,CP96<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK96)=MONTH('Ownership Option 2'!$D$25),YEAR($AK96)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP96+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP96>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP96)=6,MONTH(CP96)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP96)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA96<$BV$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA96>='Ownership Option 2'!$D$25,DA96<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA96)=MONTH('Ownership Option 2'!$D$25),YEAR($DA96)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA96<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA96>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA96)=MONTH('Ownership Option 2'!$D$22),YEAR($DA96)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA96>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA96)=MONTH('Ownership Option 2'!$D$22),YEAR(DA96)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA96)=MONTH('Ownership Option 2'!$D$22),YEAR(DA96)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA96)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN96<$DP$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN96>='Ownership Option 3'!$D$25,DN96<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 3'!$D$25),YEAR($DN96)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN96+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN96+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN96)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN96)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS90:DS95)>0,IF(OR(MONTH(DN96)=6,MONTH(DN96)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN96)=6,MONTH(DN96)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN96>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN96)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN96)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN96)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN96)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY96<$DP$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY96>='Ownership Option 3'!$D$25,DY96<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY96)=MONTH('Ownership Option 3'!$D$25),YEAR($DY96)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY96+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY96+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY96)=6,MONTH(DY96)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY96)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY96>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY96)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY96)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY96)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY96)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ96<$DP$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ96>='Ownership Option 3'!$D$25,EJ96<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ96)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ96)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ96+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ96>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ96)=6,MONTH(EJ96)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ96)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ96>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ96)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ96)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ96)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ96)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ96)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU96<$DP$19,$I96,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU96>='Ownership Option 3'!$D$25,EU96<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU96)=MONTH('Ownership Option 3'!$D$25),YEAR($EU96)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU96<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU96>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU96)=MONTH('Ownership Option 3'!$D$22),YEAR($EU96)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU96>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU96)=MONTH('Ownership Option 3'!$D$22),YEAR(EU96)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU96)=MONTH('Ownership Option 3'!$D$22),YEAR(EU96)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU96)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[73,"1906-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B97>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B97))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B97))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B97)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B97))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B97))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B97))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B97>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B97))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B97))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B97)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B97))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B97))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B97))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B97>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B97))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B97))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B97)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B97))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B97))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B97))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B97>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B97))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B97))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B97)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B97))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B97))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B97))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B97>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B97))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B97))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B97)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B97))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B97))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B97))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B97>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B97))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B97)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B97))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B97)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B97))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B97)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B97))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B97))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B97-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-02-01",{"$f":"IF(AND('Cash Flows'!$L97<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I97,\"\")","v":""},{"$f":"IFERROR(IF(M97=\"\",IF(AND(L97<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L97<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L97>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L97<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L97>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L97<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L97>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L97<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L97>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L97<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L97)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L97)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L97)=MONTH('Lease Option 1'!$D$13),YEAR($L97)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-02-01",{"$f":"IF(AND('Cash Flows'!$L97<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I97,\"\")","v":""},{"$f":"IFERROR(IF(T97=\"\",IF(AND(S97<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S97<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S97>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S97<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S97>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S97<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S97>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S97<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S97>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S97<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S97)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S97)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L97)=MONTH('Lease Option 2'!$D$13),YEAR($L97)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z97<$AB$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z97>='Ownership Option 1'!$D$25,Z97<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z97)=MONTH('Ownership Option 1'!$D$25),YEAR($L97)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z97+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z97+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z97)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z97)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE91:AE96)>0,IF(OR(MONTH(Z97)=6,MONTH(Z97)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z97)=6,MONTH(Z97)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z97)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z97>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z97)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z97)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z97)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z97)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK97<$AB$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN97>='Ownership Option 1'!$D$25,AK97<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK97)=MONTH('Ownership Option 1'!$D$25),YEAR($AK97)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK97+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK97+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK97)=6,MONTH(AK97)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK97)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV97<$AB$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN97>='Ownership Option 1'!$D$25,AV97<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK97)=MONTH('Ownership Option 1'!$D$25),YEAR($AK97)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV97+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV97>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV97)=6,MONTH(AV97)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV97)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG97<$AB$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN97>='Ownership Option 1'!$D$25,BG97<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK97)=MONTH('Ownership Option 1'!$D$25),YEAR($AK97)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG97<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG97>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 1'!$D$22),YEAR($DN97)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG97>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG97)=MONTH('Ownership Option 1'!$D$22),YEAR(BG97)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG97)=MONTH('Ownership Option 1'!$D$22),YEAR(BG97)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG97)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT97<$BV$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN97>='Ownership Option 2'!$D$25,BT97<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT97)=MONTH('Ownership Option 2'!$D25),YEAR($BT97)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT97+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT97+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT97)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT97)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY91:BY96)>0,IF(OR(MONTH(BT97)=6,MONTH(BT97)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT97)=6,MONTH(BT97)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT97)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT97)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE97<$BV$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN97>='Ownership Option 2'!$D$25,CE97<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK97)=MONTH('Ownership Option 2'!$D$25),YEAR($AK97)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE97+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE97+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE97)=6,MONTH(CE97)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE97)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP97<$BV$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN97>='Ownership Option 2'!$D$25,CP97<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK97)=MONTH('Ownership Option 2'!$D$25),YEAR($AK97)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP97+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP97>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP97)=6,MONTH(CP97)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP97)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA97<$BV$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA97>='Ownership Option 2'!$D$25,DA97<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA97)=MONTH('Ownership Option 2'!$D$25),YEAR($DA97)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA97<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA97>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA97)=MONTH('Ownership Option 2'!$D$22),YEAR($DA97)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA97>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA97)=MONTH('Ownership Option 2'!$D$22),YEAR(DA97)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA97)=MONTH('Ownership Option 2'!$D$22),YEAR(DA97)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA97)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN97<$DP$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN97>='Ownership Option 3'!$D$25,DN97<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 3'!$D$25),YEAR($DN97)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN97+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN97+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN97)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN97)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS91:DS96)>0,IF(OR(MONTH(DN97)=6,MONTH(DN97)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN97)=6,MONTH(DN97)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN97>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN97)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN97)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN97)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN97)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY97<$DP$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY97>='Ownership Option 3'!$D$25,DY97<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY97)=MONTH('Ownership Option 3'!$D$25),YEAR($DY97)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY97+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY97+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY97)=6,MONTH(DY97)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY97)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY97>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY97)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY97)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY97)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY97)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ97<$DP$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ97>='Ownership Option 3'!$D$25,EJ97<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ97)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ97)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ97+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ97>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ97)=6,MONTH(EJ97)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ97)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ97>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ97)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ97)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ97)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ97)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ97)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU97<$DP$19,$I97,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU97>='Ownership Option 3'!$D$25,EU97<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU97)=MONTH('Ownership Option 3'!$D$25),YEAR($EU97)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU97<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU97>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU97)=MONTH('Ownership Option 3'!$D$22),YEAR($EU97)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU97>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU97)=MONTH('Ownership Option 3'!$D$22),YEAR(EU97)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU97)=MONTH('Ownership Option 3'!$D$22),YEAR(EU97)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU97)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[74,"1906-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B98>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B98))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B98))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B98)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B98))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B98))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B98))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B98>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B98))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B98))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B98)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B98))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B98))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B98))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B98>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B98))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B98))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B98)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B98))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B98))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B98))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B98>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B98))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B98))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B98)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B98))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B98))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B98))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B98>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B98))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B98))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B98)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B98))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B98))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B98))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B98>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B98))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B98)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B98))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B98)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B98))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B98)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B98))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B98))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B98-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-03-01",{"$f":"IF(AND('Cash Flows'!$L98<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I98,\"\")","v":""},{"$f":"IFERROR(IF(M98=\"\",IF(AND(L98<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L98<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L98>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L98<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L98>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L98<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L98>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L98<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L98>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L98<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L98)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L98)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L98)=MONTH('Lease Option 1'!$D$13),YEAR($L98)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-03-01",{"$f":"IF(AND('Cash Flows'!$L98<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I98,\"\")","v":""},{"$f":"IFERROR(IF(T98=\"\",IF(AND(S98<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S98<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S98>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S98<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S98>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S98<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S98>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S98<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S98>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S98<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S98)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S98)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L98)=MONTH('Lease Option 2'!$D$13),YEAR($L98)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z98<$AB$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z98>='Ownership Option 1'!$D$25,Z98<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z98)=MONTH('Ownership Option 1'!$D$25),YEAR($L98)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z98+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z98+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z98)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z98)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE92:AE97)>0,IF(OR(MONTH(Z98)=6,MONTH(Z98)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z98)=6,MONTH(Z98)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z98)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z98>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z98)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z98)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z98)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z98)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK98<$AB$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN98>='Ownership Option 1'!$D$25,AK98<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK98)=MONTH('Ownership Option 1'!$D$25),YEAR($AK98)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK98+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK98+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK98)=6,MONTH(AK98)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK98)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV98<$AB$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN98>='Ownership Option 1'!$D$25,AV98<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK98)=MONTH('Ownership Option 1'!$D$25),YEAR($AK98)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV98+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV98>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV98)=6,MONTH(AV98)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV98)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG98<$AB$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN98>='Ownership Option 1'!$D$25,BG98<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK98)=MONTH('Ownership Option 1'!$D$25),YEAR($AK98)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG98<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG98>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 1'!$D$22),YEAR($DN98)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG98>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG98)=MONTH('Ownership Option 1'!$D$22),YEAR(BG98)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG98)=MONTH('Ownership Option 1'!$D$22),YEAR(BG98)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG98)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT98<$BV$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN98>='Ownership Option 2'!$D$25,BT98<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT98)=MONTH('Ownership Option 2'!$D25),YEAR($BT98)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT98+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT98+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT98)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT98)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY92:BY97)>0,IF(OR(MONTH(BT98)=6,MONTH(BT98)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT98)=6,MONTH(BT98)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT98)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT98)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE98<$BV$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN98>='Ownership Option 2'!$D$25,CE98<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK98)=MONTH('Ownership Option 2'!$D$25),YEAR($AK98)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE98+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE98+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE98)=6,MONTH(CE98)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE98)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP98<$BV$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN98>='Ownership Option 2'!$D$25,CP98<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK98)=MONTH('Ownership Option 2'!$D$25),YEAR($AK98)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP98+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP98>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP98)=6,MONTH(CP98)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP98)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA98<$BV$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA98>='Ownership Option 2'!$D$25,DA98<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA98)=MONTH('Ownership Option 2'!$D$25),YEAR($DA98)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA98<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA98>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA98)=MONTH('Ownership Option 2'!$D$22),YEAR($DA98)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA98>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA98)=MONTH('Ownership Option 2'!$D$22),YEAR(DA98)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA98)=MONTH('Ownership Option 2'!$D$22),YEAR(DA98)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA98)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN98<$DP$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN98>='Ownership Option 3'!$D$25,DN98<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 3'!$D$25),YEAR($DN98)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN98+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN98+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN98)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN98)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS92:DS97)>0,IF(OR(MONTH(DN98)=6,MONTH(DN98)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN98)=6,MONTH(DN98)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN98>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN98)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN98)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN98)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN98)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY98<$DP$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY98>='Ownership Option 3'!$D$25,DY98<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY98)=MONTH('Ownership Option 3'!$D$25),YEAR($DY98)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY98+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY98+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY98)=6,MONTH(DY98)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY98)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY98>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY98)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY98)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY98)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY98)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ98<$DP$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ98>='Ownership Option 3'!$D$25,EJ98<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ98)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ98)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ98+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ98>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ98)=6,MONTH(EJ98)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ98)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ98>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ98)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ98)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ98)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ98)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ98)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU98<$DP$19,$I98,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU98>='Ownership Option 3'!$D$25,EU98<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU98)=MONTH('Ownership Option 3'!$D$25),YEAR($EU98)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU98<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU98>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU98)=MONTH('Ownership Option 3'!$D$22),YEAR($EU98)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU98>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU98)=MONTH('Ownership Option 3'!$D$22),YEAR(EU98)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU98)=MONTH('Ownership Option 3'!$D$22),YEAR(EU98)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU98)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[75,"1906-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B99>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B99))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B99))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B99)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B99))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B99))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B99))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B99>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B99))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B99))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B99)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B99))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B99))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B99))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B99>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B99))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B99))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B99)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B99))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B99))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B99))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B99>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B99))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B99))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B99)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B99))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B99))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B99))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B99>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B99))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B99))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B99)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B99))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B99))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B99))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B99>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B99))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B99)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B99))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B99)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B99))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B99)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B99))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B99))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B99-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-04-01",{"$f":"IF(AND('Cash Flows'!$L99<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I99,\"\")","v":""},{"$f":"IFERROR(IF(M99=\"\",IF(AND(L99<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L99<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L99>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L99<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L99>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L99<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L99>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L99<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L99>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L99<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L99)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L99)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L99)=MONTH('Lease Option 1'!$D$13),YEAR($L99)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-04-01",{"$f":"IF(AND('Cash Flows'!$L99<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I99,\"\")","v":""},{"$f":"IFERROR(IF(T99=\"\",IF(AND(S99<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S99<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S99>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S99<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S99>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S99<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S99>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S99<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S99>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S99<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S99)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S99)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L99)=MONTH('Lease Option 2'!$D$13),YEAR($L99)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z99<$AB$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z99>='Ownership Option 1'!$D$25,Z99<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z99)=MONTH('Ownership Option 1'!$D$25),YEAR($L99)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z99+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z99+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z99)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z99)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE93:AE98)>0,IF(OR(MONTH(Z99)=6,MONTH(Z99)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z99)=6,MONTH(Z99)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z99)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z99>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z99)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z99)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z99)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z99)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK99<$AB$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN99>='Ownership Option 1'!$D$25,AK99<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK99)=MONTH('Ownership Option 1'!$D$25),YEAR($AK99)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK99+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK99+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK99)=6,MONTH(AK99)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK99)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV99<$AB$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN99>='Ownership Option 1'!$D$25,AV99<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK99)=MONTH('Ownership Option 1'!$D$25),YEAR($AK99)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV99+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV99>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV99)=6,MONTH(AV99)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV99)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG99<$AB$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN99>='Ownership Option 1'!$D$25,BG99<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK99)=MONTH('Ownership Option 1'!$D$25),YEAR($AK99)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG99<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG99>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 1'!$D$22),YEAR($DN99)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG99>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG99)=MONTH('Ownership Option 1'!$D$22),YEAR(BG99)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG99)=MONTH('Ownership Option 1'!$D$22),YEAR(BG99)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG99)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT99<$BV$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN99>='Ownership Option 2'!$D$25,BT99<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT99)=MONTH('Ownership Option 2'!$D25),YEAR($BT99)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT99+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT99+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT99)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT99)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY93:BY98)>0,IF(OR(MONTH(BT99)=6,MONTH(BT99)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT99)=6,MONTH(BT99)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT99)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT99)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE99<$BV$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN99>='Ownership Option 2'!$D$25,CE99<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK99)=MONTH('Ownership Option 2'!$D$25),YEAR($AK99)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE99+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE99+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE99)=6,MONTH(CE99)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE99)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP99<$BV$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN99>='Ownership Option 2'!$D$25,CP99<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK99)=MONTH('Ownership Option 2'!$D$25),YEAR($AK99)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP99+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP99>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP99)=6,MONTH(CP99)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP99)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA99<$BV$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA99>='Ownership Option 2'!$D$25,DA99<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA99)=MONTH('Ownership Option 2'!$D$25),YEAR($DA99)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA99<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA99>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA99)=MONTH('Ownership Option 2'!$D$22),YEAR($DA99)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA99>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA99)=MONTH('Ownership Option 2'!$D$22),YEAR(DA99)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA99)=MONTH('Ownership Option 2'!$D$22),YEAR(DA99)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA99)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN99<$DP$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN99>='Ownership Option 3'!$D$25,DN99<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 3'!$D$25),YEAR($DN99)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN99+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN99+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN99)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN99)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS93:DS98)>0,IF(OR(MONTH(DN99)=6,MONTH(DN99)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN99)=6,MONTH(DN99)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN99>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN99)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN99)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN99)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN99)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY99<$DP$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY99>='Ownership Option 3'!$D$25,DY99<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY99)=MONTH('Ownership Option 3'!$D$25),YEAR($DY99)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY99+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY99+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY99)=6,MONTH(DY99)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY99)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY99>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY99)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY99)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY99)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY99)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ99<$DP$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ99>='Ownership Option 3'!$D$25,EJ99<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ99)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ99)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ99+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ99>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ99)=6,MONTH(EJ99)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ99)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ99>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ99)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ99)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ99)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ99)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ99)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU99<$DP$19,$I99,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU99>='Ownership Option 3'!$D$25,EU99<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU99)=MONTH('Ownership Option 3'!$D$25),YEAR($EU99)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU99<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU99>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU99)=MONTH('Ownership Option 3'!$D$22),YEAR($EU99)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU99>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU99)=MONTH('Ownership Option 3'!$D$22),YEAR(EU99)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU99)=MONTH('Ownership Option 3'!$D$22),YEAR(EU99)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU99)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[76,"1906-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B100>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B100))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B100))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B100)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B100))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B100))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B100))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B100>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B100))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B100))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B100)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B100))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B100))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B100))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B100>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B100))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B100))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B100)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B100))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B100))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B100))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B100>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B100))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B100))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B100)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B100))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B100))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B100))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B100>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B100))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B100))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B100)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B100))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B100))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B100))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B100>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B100))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B100)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B100))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B100)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B100))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B100)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B100))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B100))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B100-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-05-01",{"$f":"IF(AND('Cash Flows'!$L100<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I100,\"\")","v":""},{"$f":"IFERROR(IF(M100=\"\",IF(AND(L100<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L100<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L100>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L100<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L100>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L100<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L100>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L100<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L100>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L100<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L100)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L100)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L100)=MONTH('Lease Option 1'!$D$13),YEAR($L100)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-05-01",{"$f":"IF(AND('Cash Flows'!$L100<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I100,\"\")","v":""},{"$f":"IFERROR(IF(T100=\"\",IF(AND(S100<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S100<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S100>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S100<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S100>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S100<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S100>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S100<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S100>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S100<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S100)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S100)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L100)=MONTH('Lease Option 2'!$D$13),YEAR($L100)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z100<$AB$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z100>='Ownership Option 1'!$D$25,Z100<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z100)=MONTH('Ownership Option 1'!$D$25),YEAR($L100)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z100+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z100+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z100)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z100)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE94:AE99)>0,IF(OR(MONTH(Z100)=6,MONTH(Z100)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z100)=6,MONTH(Z100)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z100)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z100>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z100)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z100)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z100)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z100)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK100<$AB$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN100>='Ownership Option 1'!$D$25,AK100<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK100)=MONTH('Ownership Option 1'!$D$25),YEAR($AK100)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK100+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK100+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK100)=6,MONTH(AK100)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK100)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV100<$AB$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN100>='Ownership Option 1'!$D$25,AV100<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK100)=MONTH('Ownership Option 1'!$D$25),YEAR($AK100)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV100+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV100>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV100)=6,MONTH(AV100)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV100)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG100<$AB$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN100>='Ownership Option 1'!$D$25,BG100<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK100)=MONTH('Ownership Option 1'!$D$25),YEAR($AK100)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG100<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG100>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 1'!$D$22),YEAR($DN100)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG100>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG100)=MONTH('Ownership Option 1'!$D$22),YEAR(BG100)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG100)=MONTH('Ownership Option 1'!$D$22),YEAR(BG100)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG100)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT100<$BV$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN100>='Ownership Option 2'!$D$25,BT100<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT100)=MONTH('Ownership Option 2'!$D25),YEAR($BT100)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT100+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT100+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT100)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT100)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY94:BY99)>0,IF(OR(MONTH(BT100)=6,MONTH(BT100)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT100)=6,MONTH(BT100)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT100)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT100)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE100<$BV$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN100>='Ownership Option 2'!$D$25,CE100<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK100)=MONTH('Ownership Option 2'!$D$25),YEAR($AK100)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE100+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE100+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE100)=6,MONTH(CE100)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE100)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP100<$BV$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN100>='Ownership Option 2'!$D$25,CP100<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK100)=MONTH('Ownership Option 2'!$D$25),YEAR($AK100)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP100+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP100>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP100)=6,MONTH(CP100)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP100)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA100<$BV$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA100>='Ownership Option 2'!$D$25,DA100<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA100)=MONTH('Ownership Option 2'!$D$25),YEAR($DA100)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA100<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA100>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA100)=MONTH('Ownership Option 2'!$D$22),YEAR($DA100)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA100>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA100)=MONTH('Ownership Option 2'!$D$22),YEAR(DA100)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA100)=MONTH('Ownership Option 2'!$D$22),YEAR(DA100)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA100)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN100<$DP$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN100>='Ownership Option 3'!$D$25,DN100<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 3'!$D$25),YEAR($DN100)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN100+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN100+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN100)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN100)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS94:DS99)>0,IF(OR(MONTH(DN100)=6,MONTH(DN100)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN100)=6,MONTH(DN100)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN100>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN100)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN100)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN100)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN100)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY100<$DP$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY100>='Ownership Option 3'!$D$25,DY100<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY100)=MONTH('Ownership Option 3'!$D$25),YEAR($DY100)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY100+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY100+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY100)=6,MONTH(DY100)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY100)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY100>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY100)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY100)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY100)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY100)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ100<$DP$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ100>='Ownership Option 3'!$D$25,EJ100<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ100)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ100)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ100+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ100>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ100)=6,MONTH(EJ100)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ100)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ100>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ100)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ100)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ100)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ100)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ100)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU100<$DP$19,$I100,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU100>='Ownership Option 3'!$D$25,EU100<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU100)=MONTH('Ownership Option 3'!$D$25),YEAR($EU100)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU100<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU100>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU100)=MONTH('Ownership Option 3'!$D$22),YEAR($EU100)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU100>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU100)=MONTH('Ownership Option 3'!$D$22),YEAR(EU100)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU100)=MONTH('Ownership Option 3'!$D$22),YEAR(EU100)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU100)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[77,"1906-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B101>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B101))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B101))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B101)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B101))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B101))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B101))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B101>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B101))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B101))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B101)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B101))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B101))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B101))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B101>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B101))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B101))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B101)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B101))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B101))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B101))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B101>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B101))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B101))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B101)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B101))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B101))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B101))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B101>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B101))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B101))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B101)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B101))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B101))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B101))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B101>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B101))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B101)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B101))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B101)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B101))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B101)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B101))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B101))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B101-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-06-01",{"$f":"IF(AND('Cash Flows'!$L101<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I101,\"\")","v":""},{"$f":"IFERROR(IF(M101=\"\",IF(AND(L101<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L101<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L101>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L101<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L101>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L101<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L101>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L101<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L101>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L101<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L101)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L101)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L101)=MONTH('Lease Option 1'!$D$13),YEAR($L101)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-06-01",{"$f":"IF(AND('Cash Flows'!$L101<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I101,\"\")","v":""},{"$f":"IFERROR(IF(T101=\"\",IF(AND(S101<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S101<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S101>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S101<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S101>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S101<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S101>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S101<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S101>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S101<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S101)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S101)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L101)=MONTH('Lease Option 2'!$D$13),YEAR($L101)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z101<$AB$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z101>='Ownership Option 1'!$D$25,Z101<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z101)=MONTH('Ownership Option 1'!$D$25),YEAR($L101)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z101+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z101+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z101)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z101)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE95:AE100)>0,IF(OR(MONTH(Z101)=6,MONTH(Z101)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z101)=6,MONTH(Z101)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z101)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z101>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z101)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z101)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z101)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z101)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK101<$AB$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN101>='Ownership Option 1'!$D$25,AK101<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK101)=MONTH('Ownership Option 1'!$D$25),YEAR($AK101)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK101+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK101+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK101)=6,MONTH(AK101)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK101)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV101<$AB$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN101>='Ownership Option 1'!$D$25,AV101<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK101)=MONTH('Ownership Option 1'!$D$25),YEAR($AK101)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV101+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV101>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV101)=6,MONTH(AV101)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV101)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG101<$AB$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN101>='Ownership Option 1'!$D$25,BG101<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK101)=MONTH('Ownership Option 1'!$D$25),YEAR($AK101)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG101<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG101>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 1'!$D$22),YEAR($DN101)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG101>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG101)=MONTH('Ownership Option 1'!$D$22),YEAR(BG101)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG101)=MONTH('Ownership Option 1'!$D$22),YEAR(BG101)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG101)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT101<$BV$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN101>='Ownership Option 2'!$D$25,BT101<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT101)=MONTH('Ownership Option 2'!$D25),YEAR($BT101)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT101+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT101+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT101)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT101)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY95:BY100)>0,IF(OR(MONTH(BT101)=6,MONTH(BT101)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT101)=6,MONTH(BT101)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT101)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT101)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE101<$BV$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN101>='Ownership Option 2'!$D$25,CE101<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK101)=MONTH('Ownership Option 2'!$D$25),YEAR($AK101)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE101+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE101+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE101)=6,MONTH(CE101)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE101)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP101<$BV$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN101>='Ownership Option 2'!$D$25,CP101<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK101)=MONTH('Ownership Option 2'!$D$25),YEAR($AK101)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP101+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP101>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP101)=6,MONTH(CP101)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP101)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA101<$BV$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA101>='Ownership Option 2'!$D$25,DA101<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA101)=MONTH('Ownership Option 2'!$D$25),YEAR($DA101)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA101<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA101>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA101)=MONTH('Ownership Option 2'!$D$22),YEAR($DA101)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA101>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA101)=MONTH('Ownership Option 2'!$D$22),YEAR(DA101)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA101)=MONTH('Ownership Option 2'!$D$22),YEAR(DA101)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA101)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN101<$DP$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN101>='Ownership Option 3'!$D$25,DN101<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 3'!$D$25),YEAR($DN101)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN101+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN101+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN101)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN101)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS95:DS100)>0,IF(OR(MONTH(DN101)=6,MONTH(DN101)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN101)=6,MONTH(DN101)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN101>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN101)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN101)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN101)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN101)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY101<$DP$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY101>='Ownership Option 3'!$D$25,DY101<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY101)=MONTH('Ownership Option 3'!$D$25),YEAR($DY101)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY101+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY101+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY101)=6,MONTH(DY101)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY101)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY101>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY101)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY101)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY101)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY101)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ101<$DP$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ101>='Ownership Option 3'!$D$25,EJ101<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ101)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ101)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ101+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ101>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ101)=6,MONTH(EJ101)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ101)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ101>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ101)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ101)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ101)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ101)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ101)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU101<$DP$19,$I101,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU101>='Ownership Option 3'!$D$25,EU101<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU101)=MONTH('Ownership Option 3'!$D$25),YEAR($EU101)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU101<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU101>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU101)=MONTH('Ownership Option 3'!$D$22),YEAR($EU101)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU101>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU101)=MONTH('Ownership Option 3'!$D$22),YEAR(EU101)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU101)=MONTH('Ownership Option 3'!$D$22),YEAR(EU101)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU101)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[78,"1906-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B102>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B102))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B102))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B102)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B102))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B102))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B102))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B102>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B102))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B102))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B102)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B102))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B102))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B102))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B102>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B102))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B102))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B102)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B102))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B102))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B102))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B102>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B102))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B102))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B102)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B102))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B102))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B102))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B102>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B102))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B102))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B102)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B102))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B102))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B102))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B102>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B102))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B102)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B102))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B102)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B102))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B102)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B102))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B102))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B102-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-07-01",{"$f":"IF(AND('Cash Flows'!$L102<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I102,\"\")","v":""},{"$f":"IFERROR(IF(M102=\"\",IF(AND(L102<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L102<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L102>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L102<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L102>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L102<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L102>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L102<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L102>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L102<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L102)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L102)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L102)=MONTH('Lease Option 1'!$D$13),YEAR($L102)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-07-01",{"$f":"IF(AND('Cash Flows'!$L102<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I102,\"\")","v":""},{"$f":"IFERROR(IF(T102=\"\",IF(AND(S102<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S102<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S102>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S102<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S102>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S102<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S102>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S102<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S102>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S102<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S102)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S102)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L102)=MONTH('Lease Option 2'!$D$13),YEAR($L102)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z102<$AB$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z102>='Ownership Option 1'!$D$25,Z102<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z102)=MONTH('Ownership Option 1'!$D$25),YEAR($L102)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z102+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z102+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z102)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z102)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE96:AE101)>0,IF(OR(MONTH(Z102)=6,MONTH(Z102)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z102)=6,MONTH(Z102)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z102)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z102>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z102)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z102)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z102)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z102)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK102<$AB$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN102>='Ownership Option 1'!$D$25,AK102<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK102)=MONTH('Ownership Option 1'!$D$25),YEAR($AK102)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK102+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK102+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK102)=6,MONTH(AK102)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK102)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV102<$AB$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN102>='Ownership Option 1'!$D$25,AV102<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK102)=MONTH('Ownership Option 1'!$D$25),YEAR($AK102)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV102+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV102>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV102)=6,MONTH(AV102)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV102)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG102<$AB$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN102>='Ownership Option 1'!$D$25,BG102<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK102)=MONTH('Ownership Option 1'!$D$25),YEAR($AK102)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG102<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG102>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 1'!$D$22),YEAR($DN102)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG102>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG102)=MONTH('Ownership Option 1'!$D$22),YEAR(BG102)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG102)=MONTH('Ownership Option 1'!$D$22),YEAR(BG102)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG102)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT102<$BV$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN102>='Ownership Option 2'!$D$25,BT102<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT102)=MONTH('Ownership Option 2'!$D25),YEAR($BT102)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT102+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT102+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT102)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT102)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY96:BY101)>0,IF(OR(MONTH(BT102)=6,MONTH(BT102)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT102)=6,MONTH(BT102)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT102)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT102)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE102<$BV$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN102>='Ownership Option 2'!$D$25,CE102<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK102)=MONTH('Ownership Option 2'!$D$25),YEAR($AK102)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE102+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE102+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE102)=6,MONTH(CE102)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE102)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP102<$BV$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN102>='Ownership Option 2'!$D$25,CP102<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK102)=MONTH('Ownership Option 2'!$D$25),YEAR($AK102)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP102+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP102>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP102)=6,MONTH(CP102)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP102)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA102<$BV$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA102>='Ownership Option 2'!$D$25,DA102<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA102)=MONTH('Ownership Option 2'!$D$25),YEAR($DA102)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA102<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA102>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA102)=MONTH('Ownership Option 2'!$D$22),YEAR($DA102)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA102>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA102)=MONTH('Ownership Option 2'!$D$22),YEAR(DA102)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA102)=MONTH('Ownership Option 2'!$D$22),YEAR(DA102)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA102)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN102<$DP$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN102>='Ownership Option 3'!$D$25,DN102<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 3'!$D$25),YEAR($DN102)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN102+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN102+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN102)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN102)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS96:DS101)>0,IF(OR(MONTH(DN102)=6,MONTH(DN102)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN102)=6,MONTH(DN102)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN102>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN102)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN102)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN102)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN102)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY102<$DP$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY102>='Ownership Option 3'!$D$25,DY102<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY102)=MONTH('Ownership Option 3'!$D$25),YEAR($DY102)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY102+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY102+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY102)=6,MONTH(DY102)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY102)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY102>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY102)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY102)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY102)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY102)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ102<$DP$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ102>='Ownership Option 3'!$D$25,EJ102<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ102)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ102)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ102+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ102>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ102)=6,MONTH(EJ102)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ102)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ102>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ102)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ102)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ102)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ102)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ102)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU102<$DP$19,$I102,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU102>='Ownership Option 3'!$D$25,EU102<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU102)=MONTH('Ownership Option 3'!$D$25),YEAR($EU102)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU102<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU102>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU102)=MONTH('Ownership Option 3'!$D$22),YEAR($EU102)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU102>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU102)=MONTH('Ownership Option 3'!$D$22),YEAR(EU102)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU102)=MONTH('Ownership Option 3'!$D$22),YEAR(EU102)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU102)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[79,"1906-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B103>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B103))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B103))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B103)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B103))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B103))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B103))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B103>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B103))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B103))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B103)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B103))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B103))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B103))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B103>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B103))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B103))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B103)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B103))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B103))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B103))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B103>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B103))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B103))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B103)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B103))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B103))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B103))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B103>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B103))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B103))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B103)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B103))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B103))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B103))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B103>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B103))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B103)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B103))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B103)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B103))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B103)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B103))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B103))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B103-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-08-01",{"$f":"IF(AND('Cash Flows'!$L103<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I103,\"\")","v":""},{"$f":"IFERROR(IF(M103=\"\",IF(AND(L103<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L103<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L103>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L103<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L103>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L103<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L103>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L103<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L103>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L103<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L103)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L103)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L103)=MONTH('Lease Option 1'!$D$13),YEAR($L103)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-08-01",{"$f":"IF(AND('Cash Flows'!$L103<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I103,\"\")","v":""},{"$f":"IFERROR(IF(T103=\"\",IF(AND(S103<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S103<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S103>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S103<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S103>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S103<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S103>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S103<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S103>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S103<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S103)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S103)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L103)=MONTH('Lease Option 2'!$D$13),YEAR($L103)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z103<$AB$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z103>='Ownership Option 1'!$D$25,Z103<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z103)=MONTH('Ownership Option 1'!$D$25),YEAR($L103)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z103+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z103+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z103)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z103)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE97:AE102)>0,IF(OR(MONTH(Z103)=6,MONTH(Z103)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z103)=6,MONTH(Z103)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z103)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z103>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z103)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z103)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z103)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z103)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK103<$AB$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN103>='Ownership Option 1'!$D$25,AK103<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK103)=MONTH('Ownership Option 1'!$D$25),YEAR($AK103)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK103+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK103+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK103)=6,MONTH(AK103)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK103)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV103<$AB$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN103>='Ownership Option 1'!$D$25,AV103<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK103)=MONTH('Ownership Option 1'!$D$25),YEAR($AK103)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV103+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV103>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV103)=6,MONTH(AV103)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV103)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG103<$AB$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN103>='Ownership Option 1'!$D$25,BG103<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK103)=MONTH('Ownership Option 1'!$D$25),YEAR($AK103)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG103<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG103>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 1'!$D$22),YEAR($DN103)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG103>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG103)=MONTH('Ownership Option 1'!$D$22),YEAR(BG103)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG103)=MONTH('Ownership Option 1'!$D$22),YEAR(BG103)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG103)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT103<$BV$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN103>='Ownership Option 2'!$D$25,BT103<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT103)=MONTH('Ownership Option 2'!$D25),YEAR($BT103)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT103+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT103+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT103)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT103)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY97:BY102)>0,IF(OR(MONTH(BT103)=6,MONTH(BT103)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT103)=6,MONTH(BT103)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT103)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT103)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE103<$BV$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN103>='Ownership Option 2'!$D$25,CE103<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK103)=MONTH('Ownership Option 2'!$D$25),YEAR($AK103)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE103+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE103+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE103)=6,MONTH(CE103)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE103)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP103<$BV$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN103>='Ownership Option 2'!$D$25,CP103<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK103)=MONTH('Ownership Option 2'!$D$25),YEAR($AK103)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP103+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP103>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP103)=6,MONTH(CP103)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP103)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA103<$BV$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA103>='Ownership Option 2'!$D$25,DA103<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA103)=MONTH('Ownership Option 2'!$D$25),YEAR($DA103)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA103<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA103>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA103)=MONTH('Ownership Option 2'!$D$22),YEAR($DA103)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA103>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA103)=MONTH('Ownership Option 2'!$D$22),YEAR(DA103)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA103)=MONTH('Ownership Option 2'!$D$22),YEAR(DA103)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA103)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN103<$DP$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN103>='Ownership Option 3'!$D$25,DN103<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 3'!$D$25),YEAR($DN103)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN103+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN103+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN103)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN103)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS97:DS102)>0,IF(OR(MONTH(DN103)=6,MONTH(DN103)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN103)=6,MONTH(DN103)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN103>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN103)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN103)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN103)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN103)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY103<$DP$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY103>='Ownership Option 3'!$D$25,DY103<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY103)=MONTH('Ownership Option 3'!$D$25),YEAR($DY103)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY103+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY103+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY103)=6,MONTH(DY103)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY103)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY103>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY103)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY103)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY103)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY103)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ103<$DP$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ103>='Ownership Option 3'!$D$25,EJ103<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ103)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ103)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ103+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ103>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ103)=6,MONTH(EJ103)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ103)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ103>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ103)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ103)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ103)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ103)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ103)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU103<$DP$19,$I103,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU103>='Ownership Option 3'!$D$25,EU103<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU103)=MONTH('Ownership Option 3'!$D$25),YEAR($EU103)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU103<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU103>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU103)=MONTH('Ownership Option 3'!$D$22),YEAR($EU103)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU103>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU103)=MONTH('Ownership Option 3'!$D$22),YEAR(EU103)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU103)=MONTH('Ownership Option 3'!$D$22),YEAR(EU103)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU103)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[80,"1906-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B104>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B104)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B104))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B104>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B104)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B104))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B104>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B104)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B104))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B104>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B104)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B104))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B104>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B104)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B104))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B104>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B104)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B104)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B104)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B104))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B104-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-09-01",{"$f":"IF(AND('Cash Flows'!$L104<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I104,\"\")","v":""},{"$f":"IFERROR(IF(M104=\"\",IF(AND(L104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L104<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L104>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L104)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L104)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L104)=MONTH('Lease Option 1'!$D$13),YEAR($L104)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-09-01",{"$f":"IF(AND('Cash Flows'!$L104<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I104,\"\")","v":""},{"$f":"IFERROR(IF(T104=\"\",IF(AND(S104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S104<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S104>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S104)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S104)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L104)=MONTH('Lease Option 2'!$D$13),YEAR($L104)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z104<$AB$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z104>='Ownership Option 1'!$D$25,Z104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z104)=MONTH('Ownership Option 1'!$D$25),YEAR($L104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z104+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z104+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z104)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z104)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE98:AE103)>0,IF(OR(MONTH(Z104)=6,MONTH(Z104)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z104)=6,MONTH(Z104)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK104<$AB$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN104>='Ownership Option 1'!$D$25,AK104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK104+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK104+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK104)=6,MONTH(AK104)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV104<$AB$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN104>='Ownership Option 1'!$D$25,AV104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV104+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV104>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV104)=6,MONTH(AV104)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG104<$AB$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN104>='Ownership Option 1'!$D$25,BG104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG104<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG104>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 1'!$D$22),YEAR($DN104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG104)=MONTH('Ownership Option 1'!$D$22),YEAR(BG104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG104)=MONTH('Ownership Option 1'!$D$22),YEAR(BG104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT104<$BV$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN104>='Ownership Option 2'!$D$25,BT104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT104)=MONTH('Ownership Option 2'!$D25),YEAR($BT104)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT104+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT104+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT104)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT104)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY98:BY103)>0,IF(OR(MONTH(BT104)=6,MONTH(BT104)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT104)=6,MONTH(BT104)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE104<$BV$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN104>='Ownership Option 2'!$D$25,CE104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK104)=MONTH('Ownership Option 2'!$D$25),YEAR($AK104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE104+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE104+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE104)=6,MONTH(CE104)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP104<$BV$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN104>='Ownership Option 2'!$D$25,CP104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK104)=MONTH('Ownership Option 2'!$D$25),YEAR($AK104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP104+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP104>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP104)=6,MONTH(CP104)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA104<$BV$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA104>='Ownership Option 2'!$D$25,DA104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA104)=MONTH('Ownership Option 2'!$D$25),YEAR($DA104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA104<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA104>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA104)=MONTH('Ownership Option 2'!$D$22),YEAR($DA104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA104)=MONTH('Ownership Option 2'!$D$22),YEAR(DA104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA104)=MONTH('Ownership Option 2'!$D$22),YEAR(DA104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN104<$DP$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN104>='Ownership Option 3'!$D$25,DN104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 3'!$D$25),YEAR($DN104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN104+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN104+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN104)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN104)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS98:DS103)>0,IF(OR(MONTH(DN104)=6,MONTH(DN104)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN104)=6,MONTH(DN104)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY104<$DP$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY104>='Ownership Option 3'!$D$25,DY104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY104)=MONTH('Ownership Option 3'!$D$25),YEAR($DY104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY104+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY104+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY104)=6,MONTH(DY104)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ104<$DP$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ104>='Ownership Option 3'!$D$25,EJ104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ104)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ104+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ104>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ104)=6,MONTH(EJ104)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU104<$DP$19,$I104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU104>='Ownership Option 3'!$D$25,EU104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU104)=MONTH('Ownership Option 3'!$D$25),YEAR($EU104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU104<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU104>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU104)=MONTH('Ownership Option 3'!$D$22),YEAR($EU104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU104)=MONTH('Ownership Option 3'!$D$22),YEAR(EU104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU104)=MONTH('Ownership Option 3'!$D$22),YEAR(EU104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[81,"1906-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B105>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B105))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B105))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B105)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B105))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B105))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B105))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B105>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B105))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B105))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B105)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B105))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B105))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B105))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B105>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B105))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B105))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B105)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B105))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B105))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B105))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B105>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B105))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B105))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B105)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B105))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B105))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B105))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B105>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B105))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B105))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B105)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B105))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B105))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B105))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B105>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B105))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B105)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B105))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B105)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B105))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B105)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B105))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B105))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B105-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-10-01",{"$f":"IF(AND('Cash Flows'!$L105<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I105,\"\")","v":""},{"$f":"IFERROR(IF(M105=\"\",IF(AND(L105<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L105<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L105>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L105<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L105>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L105<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L105>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L105<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L105>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L105<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L105)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L105)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L105)=MONTH('Lease Option 1'!$D$13),YEAR($L105)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-10-01",{"$f":"IF(AND('Cash Flows'!$L105<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I105,\"\")","v":""},{"$f":"IFERROR(IF(T105=\"\",IF(AND(S105<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S105<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S105>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S105<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S105>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S105<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S105>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S105<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S105>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S105<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S105)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S105)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L105)=MONTH('Lease Option 2'!$D$13),YEAR($L105)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z105<$AB$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z105>='Ownership Option 1'!$D$25,Z105<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z105)=MONTH('Ownership Option 1'!$D$25),YEAR($L105)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z105+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z105+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z105)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z105)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE99:AE104)>0,IF(OR(MONTH(Z105)=6,MONTH(Z105)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z105)=6,MONTH(Z105)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z105)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z105>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z105)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z105)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z105)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z105)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK105<$AB$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN105>='Ownership Option 1'!$D$25,AK105<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK105)=MONTH('Ownership Option 1'!$D$25),YEAR($AK105)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK105+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK105+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK105)=6,MONTH(AK105)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK105)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV105<$AB$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN105>='Ownership Option 1'!$D$25,AV105<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK105)=MONTH('Ownership Option 1'!$D$25),YEAR($AK105)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV105+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV105>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV105)=6,MONTH(AV105)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV105)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG105<$AB$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN105>='Ownership Option 1'!$D$25,BG105<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK105)=MONTH('Ownership Option 1'!$D$25),YEAR($AK105)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG105<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG105>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 1'!$D$22),YEAR($DN105)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG105>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG105)=MONTH('Ownership Option 1'!$D$22),YEAR(BG105)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG105)=MONTH('Ownership Option 1'!$D$22),YEAR(BG105)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG105)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT105<$BV$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN105>='Ownership Option 2'!$D$25,BT105<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT105)=MONTH('Ownership Option 2'!$D25),YEAR($BT105)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT105+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT105+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT105)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT105)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY99:BY104)>0,IF(OR(MONTH(BT105)=6,MONTH(BT105)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT105)=6,MONTH(BT105)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT105)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT105)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE105<$BV$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN105>='Ownership Option 2'!$D$25,CE105<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK105)=MONTH('Ownership Option 2'!$D$25),YEAR($AK105)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE105+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE105+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE105)=6,MONTH(CE105)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE105)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP105<$BV$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN105>='Ownership Option 2'!$D$25,CP105<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK105)=MONTH('Ownership Option 2'!$D$25),YEAR($AK105)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP105+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP105>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP105)=6,MONTH(CP105)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP105)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA105<$BV$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA105>='Ownership Option 2'!$D$25,DA105<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA105)=MONTH('Ownership Option 2'!$D$25),YEAR($DA105)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA105<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA105>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA105)=MONTH('Ownership Option 2'!$D$22),YEAR($DA105)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA105>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA105)=MONTH('Ownership Option 2'!$D$22),YEAR(DA105)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA105)=MONTH('Ownership Option 2'!$D$22),YEAR(DA105)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA105)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN105<$DP$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN105>='Ownership Option 3'!$D$25,DN105<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 3'!$D$25),YEAR($DN105)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN105+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN105+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN105)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN105)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS99:DS104)>0,IF(OR(MONTH(DN105)=6,MONTH(DN105)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN105)=6,MONTH(DN105)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN105>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN105)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN105)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN105)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN105)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY105<$DP$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY105>='Ownership Option 3'!$D$25,DY105<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY105)=MONTH('Ownership Option 3'!$D$25),YEAR($DY105)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY105+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY105+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY105)=6,MONTH(DY105)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY105)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY105>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY105)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY105)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY105)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY105)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ105<$DP$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ105>='Ownership Option 3'!$D$25,EJ105<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ105)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ105)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ105+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ105>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ105)=6,MONTH(EJ105)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ105)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ105>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ105)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ105)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ105)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ105)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ105)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU105<$DP$19,$I105,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU105>='Ownership Option 3'!$D$25,EU105<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU105)=MONTH('Ownership Option 3'!$D$25),YEAR($EU105)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU105<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU105>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU105)=MONTH('Ownership Option 3'!$D$22),YEAR($EU105)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU105>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU105)=MONTH('Ownership Option 3'!$D$22),YEAR(EU105)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU105)=MONTH('Ownership Option 3'!$D$22),YEAR(EU105)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU105)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[82,"1906-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B106>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B106))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B106))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B106)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B106))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B106))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B106))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B106>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B106))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B106))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B106)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B106))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B106))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B106))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B106>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B106))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B106))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B106)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B106))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B106))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B106))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B106>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B106))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B106))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B106)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B106))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B106))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B106))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B106>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B106))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B106))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B106)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B106))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B106))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B106))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B106>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B106))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B106)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B106))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B106)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B106))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B106)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B106))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B106))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B106-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-11-01",{"$f":"IF(AND('Cash Flows'!$L106<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I106,\"\")","v":""},{"$f":"IFERROR(IF(M106=\"\",IF(AND(L106<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L106<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L106>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L106<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L106>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L106<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L106>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L106<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L106>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L106<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L106)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L106)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L106)=MONTH('Lease Option 1'!$D$13),YEAR($L106)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-11-01",{"$f":"IF(AND('Cash Flows'!$L106<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I106,\"\")","v":""},{"$f":"IFERROR(IF(T106=\"\",IF(AND(S106<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S106<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S106>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S106<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S106>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S106<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S106>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S106<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S106>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S106<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S106)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S106)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L106)=MONTH('Lease Option 2'!$D$13),YEAR($L106)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z106<$AB$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z106>='Ownership Option 1'!$D$25,Z106<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z106)=MONTH('Ownership Option 1'!$D$25),YEAR($L106)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z106+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z106+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z106)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z106)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE100:AE105)>0,IF(OR(MONTH(Z106)=6,MONTH(Z106)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z106)=6,MONTH(Z106)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z106)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z106>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z106)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z106)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z106)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z106)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK106<$AB$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN106>='Ownership Option 1'!$D$25,AK106<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK106)=MONTH('Ownership Option 1'!$D$25),YEAR($AK106)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK106+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK106+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK106)=6,MONTH(AK106)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK106)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV106<$AB$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN106>='Ownership Option 1'!$D$25,AV106<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK106)=MONTH('Ownership Option 1'!$D$25),YEAR($AK106)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV106+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV106>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV106)=6,MONTH(AV106)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV106)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG106<$AB$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN106>='Ownership Option 1'!$D$25,BG106<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK106)=MONTH('Ownership Option 1'!$D$25),YEAR($AK106)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG106<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG106>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 1'!$D$22),YEAR($DN106)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG106>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG106)=MONTH('Ownership Option 1'!$D$22),YEAR(BG106)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG106)=MONTH('Ownership Option 1'!$D$22),YEAR(BG106)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG106)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT106<$BV$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN106>='Ownership Option 2'!$D$25,BT106<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT106)=MONTH('Ownership Option 2'!$D25),YEAR($BT106)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT106+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT106+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT106)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT106)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY100:BY105)>0,IF(OR(MONTH(BT106)=6,MONTH(BT106)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT106)=6,MONTH(BT106)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT106)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT106)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE106<$BV$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN106>='Ownership Option 2'!$D$25,CE106<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK106)=MONTH('Ownership Option 2'!$D$25),YEAR($AK106)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE106+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE106+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE106)=6,MONTH(CE106)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE106)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP106<$BV$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN106>='Ownership Option 2'!$D$25,CP106<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK106)=MONTH('Ownership Option 2'!$D$25),YEAR($AK106)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP106+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP106>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP106)=6,MONTH(CP106)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP106)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA106<$BV$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA106>='Ownership Option 2'!$D$25,DA106<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA106)=MONTH('Ownership Option 2'!$D$25),YEAR($DA106)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA106<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA106>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA106)=MONTH('Ownership Option 2'!$D$22),YEAR($DA106)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA106>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA106)=MONTH('Ownership Option 2'!$D$22),YEAR(DA106)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA106)=MONTH('Ownership Option 2'!$D$22),YEAR(DA106)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA106)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN106<$DP$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN106>='Ownership Option 3'!$D$25,DN106<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 3'!$D$25),YEAR($DN106)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN106+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN106+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN106)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN106)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS100:DS105)>0,IF(OR(MONTH(DN106)=6,MONTH(DN106)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN106)=6,MONTH(DN106)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN106>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN106)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN106)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN106)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN106)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY106<$DP$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY106>='Ownership Option 3'!$D$25,DY106<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY106)=MONTH('Ownership Option 3'!$D$25),YEAR($DY106)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY106+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY106+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY106)=6,MONTH(DY106)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY106)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY106>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY106)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY106)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY106)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY106)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ106<$DP$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ106>='Ownership Option 3'!$D$25,EJ106<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ106)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ106)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ106+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ106>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ106)=6,MONTH(EJ106)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ106)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ106>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ106)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ106)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ106)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ106)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ106)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU106<$DP$19,$I106,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU106>='Ownership Option 3'!$D$25,EU106<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU106)=MONTH('Ownership Option 3'!$D$25),YEAR($EU106)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU106<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU106>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU106)=MONTH('Ownership Option 3'!$D$22),YEAR($EU106)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU106>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU106)=MONTH('Ownership Option 3'!$D$22),YEAR(EU106)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU106)=MONTH('Ownership Option 3'!$D$22),YEAR(EU106)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU106)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[83,"1906-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B107>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B107)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B107))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B107>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B107)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B107))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B107>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B107)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B107))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B107>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B107)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B107))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B107>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B107)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B107))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B107>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B107)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B107)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B107)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B107))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B107-TODAY())/365.25))),\"\")","v":""},0,0,null,"1906-12-01",{"$f":"IF(AND('Cash Flows'!$L107<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I107,\"\")","v":""},{"$f":"IFERROR(IF(M107=\"\",IF(AND(L107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L107<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L107>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L107)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L107)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L107)=MONTH('Lease Option 1'!$D$13),YEAR($L107)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1906-12-01",{"$f":"IF(AND('Cash Flows'!$L107<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I107,\"\")","v":""},{"$f":"IFERROR(IF(T107=\"\",IF(AND(S107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S107<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S107>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S107)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S107)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L107)=MONTH('Lease Option 2'!$D$13),YEAR($L107)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z107<$AB$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z107>='Ownership Option 1'!$D$25,Z107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z107)=MONTH('Ownership Option 1'!$D$25),YEAR($L107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z107+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z107+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z107)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z107)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE101:AE106)>0,IF(OR(MONTH(Z107)=6,MONTH(Z107)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z107)=6,MONTH(Z107)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1906-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK107<$AB$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN107>='Ownership Option 1'!$D$25,AK107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK107+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK107+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK107)=6,MONTH(AK107)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV107<$AB$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN107>='Ownership Option 1'!$D$25,AV107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV107+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV107>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV107)=6,MONTH(AV107)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG107<$AB$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN107>='Ownership Option 1'!$D$25,BG107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG107<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG107>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 1'!$D$22),YEAR($DN107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG107)=MONTH('Ownership Option 1'!$D$22),YEAR(BG107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG107)=MONTH('Ownership Option 1'!$D$22),YEAR(BG107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT107<$BV$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN107>='Ownership Option 2'!$D$25,BT107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT107)=MONTH('Ownership Option 2'!$D25),YEAR($BT107)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT107+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT107+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT107)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT107)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY101:BY106)>0,IF(OR(MONTH(BT107)=6,MONTH(BT107)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT107)=6,MONTH(BT107)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE107<$BV$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN107>='Ownership Option 2'!$D$25,CE107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK107)=MONTH('Ownership Option 2'!$D$25),YEAR($AK107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE107+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE107+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE107)=6,MONTH(CE107)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP107<$BV$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN107>='Ownership Option 2'!$D$25,CP107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK107)=MONTH('Ownership Option 2'!$D$25),YEAR($AK107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP107+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP107>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP107)=6,MONTH(CP107)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA107<$BV$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA107>='Ownership Option 2'!$D$25,DA107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA107)=MONTH('Ownership Option 2'!$D$25),YEAR($DA107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA107<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA107>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA107)=MONTH('Ownership Option 2'!$D$22),YEAR($DA107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA107)=MONTH('Ownership Option 2'!$D$22),YEAR(DA107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA107)=MONTH('Ownership Option 2'!$D$22),YEAR(DA107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1906-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN107<$DP$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN107>='Ownership Option 3'!$D$25,DN107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 3'!$D$25),YEAR($DN107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN107+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN107+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN107)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN107)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS101:DS106)>0,IF(OR(MONTH(DN107)=6,MONTH(DN107)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN107)=6,MONTH(DN107)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY107<$DP$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY107>='Ownership Option 3'!$D$25,DY107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY107)=MONTH('Ownership Option 3'!$D$25),YEAR($DY107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY107+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY107+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY107)=6,MONTH(DY107)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ107<$DP$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ107>='Ownership Option 3'!$D$25,EJ107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ107)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ107+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ107>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ107)=6,MONTH(EJ107)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1906-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU107<$DP$19,$I107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU107>='Ownership Option 3'!$D$25,EU107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU107)=MONTH('Ownership Option 3'!$D$25),YEAR($EU107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU107<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU107>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU107)=MONTH('Ownership Option 3'!$D$22),YEAR($EU107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU107)=MONTH('Ownership Option 3'!$D$22),YEAR(EU107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU107)=MONTH('Ownership Option 3'!$D$22),YEAR(EU107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[84,"1907-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B108>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B108))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B108))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B108)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B108))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B108))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B108))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B108>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B108))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B108))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B108)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B108))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B108))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B108))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B108>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B108))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B108))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B108)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B108))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B108))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B108))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B108>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B108))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B108))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B108)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B108))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B108))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B108))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B108>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B108))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B108))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B108)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B108))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B108))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B108))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B108>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B108))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B108)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B108))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B108)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B108))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B108)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B108))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B108))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B108-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-01-01",{"$f":"IF(AND('Cash Flows'!$L108<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I108,\"\")","v":""},{"$f":"IFERROR(IF(M108=\"\",IF(AND(L108<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L108<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L108>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L108<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L108>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L108<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L108>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L108<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L108>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L108<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L108)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L108)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L108)=MONTH('Lease Option 1'!$D$13),YEAR($L108)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-01-01",{"$f":"IF(AND('Cash Flows'!$L108<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I108,\"\")","v":""},{"$f":"IFERROR(IF(T108=\"\",IF(AND(S108<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S108<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S108>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S108<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S108>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S108<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S108>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S108<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S108>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S108<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S108)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S108)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L108)=MONTH('Lease Option 2'!$D$13),YEAR($L108)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z108<$AB$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z108>='Ownership Option 1'!$D$25,Z108<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z108)=MONTH('Ownership Option 1'!$D$25),YEAR($L108)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z108+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z108+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z108)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z108)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE102:AE107)>0,IF(OR(MONTH(Z108)=6,MONTH(Z108)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z108)=6,MONTH(Z108)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z108)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z108>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z108)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z108)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z108)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z108)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK108<$AB$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN108>='Ownership Option 1'!$D$25,AK108<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK108)=MONTH('Ownership Option 1'!$D$25),YEAR($AK108)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK108+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK108+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK108)=6,MONTH(AK108)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK108)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV108<$AB$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN108>='Ownership Option 1'!$D$25,AV108<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK108)=MONTH('Ownership Option 1'!$D$25),YEAR($AK108)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV108+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV108>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV108)=6,MONTH(AV108)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV108)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG108<$AB$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN108>='Ownership Option 1'!$D$25,BG108<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK108)=MONTH('Ownership Option 1'!$D$25),YEAR($AK108)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG108<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG108>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 1'!$D$22),YEAR($DN108)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG108>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG108)=MONTH('Ownership Option 1'!$D$22),YEAR(BG108)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG108)=MONTH('Ownership Option 1'!$D$22),YEAR(BG108)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG108)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT108<$BV$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN108>='Ownership Option 2'!$D$25,BT108<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT108)=MONTH('Ownership Option 2'!$D25),YEAR($BT108)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT108+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT108+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT108)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT108)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY102:BY107)>0,IF(OR(MONTH(BT108)=6,MONTH(BT108)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT108)=6,MONTH(BT108)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT108)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT108)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE108<$BV$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN108>='Ownership Option 2'!$D$25,CE108<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK108)=MONTH('Ownership Option 2'!$D$25),YEAR($AK108)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE108+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE108+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE108)=6,MONTH(CE108)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE108)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP108<$BV$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN108>='Ownership Option 2'!$D$25,CP108<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK108)=MONTH('Ownership Option 2'!$D$25),YEAR($AK108)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP108+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP108>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP108)=6,MONTH(CP108)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP108)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA108<$BV$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA108>='Ownership Option 2'!$D$25,DA108<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA108)=MONTH('Ownership Option 2'!$D$25),YEAR($DA108)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA108<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA108>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA108)=MONTH('Ownership Option 2'!$D$22),YEAR($DA108)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA108>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA108)=MONTH('Ownership Option 2'!$D$22),YEAR(DA108)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA108)=MONTH('Ownership Option 2'!$D$22),YEAR(DA108)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA108)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN108<$DP$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN108>='Ownership Option 3'!$D$25,DN108<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 3'!$D$25),YEAR($DN108)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN108+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN108+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN108)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN108)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS102:DS107)>0,IF(OR(MONTH(DN108)=6,MONTH(DN108)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN108)=6,MONTH(DN108)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN108>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN108)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN108)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN108)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN108)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY108<$DP$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY108>='Ownership Option 3'!$D$25,DY108<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY108)=MONTH('Ownership Option 3'!$D$25),YEAR($DY108)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY108+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY108+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY108)=6,MONTH(DY108)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY108)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY108>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY108)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY108)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY108)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY108)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ108<$DP$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ108>='Ownership Option 3'!$D$25,EJ108<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ108)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ108)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ108+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ108>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ108)=6,MONTH(EJ108)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ108)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ108>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ108)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ108)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ108)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ108)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ108)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU108<$DP$19,$I108,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU108>='Ownership Option 3'!$D$25,EU108<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU108)=MONTH('Ownership Option 3'!$D$25),YEAR($EU108)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU108<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU108>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU108)=MONTH('Ownership Option 3'!$D$22),YEAR($EU108)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU108>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU108)=MONTH('Ownership Option 3'!$D$22),YEAR(EU108)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU108)=MONTH('Ownership Option 3'!$D$22),YEAR(EU108)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU108)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[85,"1907-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B109>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B109))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B109))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B109)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B109))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B109))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B109))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B109>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B109))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B109))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B109)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B109))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B109))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B109))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B109>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B109))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B109))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B109)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B109))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B109))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B109))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B109>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B109))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B109))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B109)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B109))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B109))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B109))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B109>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B109))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B109))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B109)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B109))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B109))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B109))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B109>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B109))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B109)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B109))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B109)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B109))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B109)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B109))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B109))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B109-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-02-01",{"$f":"IF(AND('Cash Flows'!$L109<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I109,\"\")","v":""},{"$f":"IFERROR(IF(M109=\"\",IF(AND(L109<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L109<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L109>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L109<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L109>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L109<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L109>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L109<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L109>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L109<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L109)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L109)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L109)=MONTH('Lease Option 1'!$D$13),YEAR($L109)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-02-01",{"$f":"IF(AND('Cash Flows'!$L109<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I109,\"\")","v":""},{"$f":"IFERROR(IF(T109=\"\",IF(AND(S109<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S109<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S109>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S109<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S109>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S109<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S109>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S109<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S109>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S109<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S109)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S109)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L109)=MONTH('Lease Option 2'!$D$13),YEAR($L109)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z109<$AB$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z109>='Ownership Option 1'!$D$25,Z109<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z109)=MONTH('Ownership Option 1'!$D$25),YEAR($L109)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z109+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z109+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z109)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z109)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE103:AE108)>0,IF(OR(MONTH(Z109)=6,MONTH(Z109)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z109)=6,MONTH(Z109)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z109)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z109>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z109)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z109)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z109)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z109)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK109<$AB$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN109>='Ownership Option 1'!$D$25,AK109<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK109)=MONTH('Ownership Option 1'!$D$25),YEAR($AK109)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK109+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK109+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK109)=6,MONTH(AK109)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK109)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV109<$AB$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN109>='Ownership Option 1'!$D$25,AV109<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK109)=MONTH('Ownership Option 1'!$D$25),YEAR($AK109)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV109+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV109>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV109)=6,MONTH(AV109)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV109)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG109<$AB$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN109>='Ownership Option 1'!$D$25,BG109<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK109)=MONTH('Ownership Option 1'!$D$25),YEAR($AK109)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG109<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG109>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 1'!$D$22),YEAR($DN109)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG109>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG109)=MONTH('Ownership Option 1'!$D$22),YEAR(BG109)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG109)=MONTH('Ownership Option 1'!$D$22),YEAR(BG109)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG109)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT109<$BV$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN109>='Ownership Option 2'!$D$25,BT109<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT109)=MONTH('Ownership Option 2'!$D25),YEAR($BT109)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT109+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT109+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT109)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT109)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY103:BY108)>0,IF(OR(MONTH(BT109)=6,MONTH(BT109)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT109)=6,MONTH(BT109)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT109)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT109)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE109<$BV$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN109>='Ownership Option 2'!$D$25,CE109<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK109)=MONTH('Ownership Option 2'!$D$25),YEAR($AK109)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE109+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE109+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE109)=6,MONTH(CE109)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE109)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP109<$BV$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN109>='Ownership Option 2'!$D$25,CP109<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK109)=MONTH('Ownership Option 2'!$D$25),YEAR($AK109)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP109+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP109>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP109)=6,MONTH(CP109)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP109)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA109<$BV$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA109>='Ownership Option 2'!$D$25,DA109<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA109)=MONTH('Ownership Option 2'!$D$25),YEAR($DA109)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA109<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA109>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA109)=MONTH('Ownership Option 2'!$D$22),YEAR($DA109)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA109>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA109)=MONTH('Ownership Option 2'!$D$22),YEAR(DA109)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA109)=MONTH('Ownership Option 2'!$D$22),YEAR(DA109)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA109)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN109<$DP$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN109>='Ownership Option 3'!$D$25,DN109<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 3'!$D$25),YEAR($DN109)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN109+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN109+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN109)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN109)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS103:DS108)>0,IF(OR(MONTH(DN109)=6,MONTH(DN109)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN109)=6,MONTH(DN109)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN109>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN109)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN109)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN109)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN109)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY109<$DP$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY109>='Ownership Option 3'!$D$25,DY109<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY109)=MONTH('Ownership Option 3'!$D$25),YEAR($DY109)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY109+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY109+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY109)=6,MONTH(DY109)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY109)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY109>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY109)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY109)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY109)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY109)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ109<$DP$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ109>='Ownership Option 3'!$D$25,EJ109<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ109)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ109)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ109+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ109>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ109)=6,MONTH(EJ109)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ109)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ109>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ109)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ109)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ109)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ109)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ109)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU109<$DP$19,$I109,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU109>='Ownership Option 3'!$D$25,EU109<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU109)=MONTH('Ownership Option 3'!$D$25),YEAR($EU109)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU109<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU109>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU109)=MONTH('Ownership Option 3'!$D$22),YEAR($EU109)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU109>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU109)=MONTH('Ownership Option 3'!$D$22),YEAR(EU109)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU109)=MONTH('Ownership Option 3'!$D$22),YEAR(EU109)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU109)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[86,"1907-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B110>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B110))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B110))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B110)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B110))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B110))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B110))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B110>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B110))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B110))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B110)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B110))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B110))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B110))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B110>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B110))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B110))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B110)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B110))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B110))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B110))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B110>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B110))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B110))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B110)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B110))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B110))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B110))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B110>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B110))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B110))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B110)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B110))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B110))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B110))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B110>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B110))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B110)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B110))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B110)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B110))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B110)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B110))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B110))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B110-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-03-01",{"$f":"IF(AND('Cash Flows'!$L110<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I110,\"\")","v":""},{"$f":"IFERROR(IF(M110=\"\",IF(AND(L110<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L110<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L110>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L110<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L110>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L110<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L110>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L110<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L110>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L110<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L110)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L110)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L110)=MONTH('Lease Option 1'!$D$13),YEAR($L110)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-03-01",{"$f":"IF(AND('Cash Flows'!$L110<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I110,\"\")","v":""},{"$f":"IFERROR(IF(T110=\"\",IF(AND(S110<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S110<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S110>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S110<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S110>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S110<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S110>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S110<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S110>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S110<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S110)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S110)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L110)=MONTH('Lease Option 2'!$D$13),YEAR($L110)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z110<$AB$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z110>='Ownership Option 1'!$D$25,Z110<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z110)=MONTH('Ownership Option 1'!$D$25),YEAR($L110)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z110+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z110+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z110)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z110)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE104:AE109)>0,IF(OR(MONTH(Z110)=6,MONTH(Z110)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z110)=6,MONTH(Z110)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z110)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z110>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z110)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z110)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z110)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z110)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK110<$AB$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN110>='Ownership Option 1'!$D$25,AK110<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK110)=MONTH('Ownership Option 1'!$D$25),YEAR($AK110)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK110+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK110+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK110)=6,MONTH(AK110)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK110)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV110<$AB$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN110>='Ownership Option 1'!$D$25,AV110<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK110)=MONTH('Ownership Option 1'!$D$25),YEAR($AK110)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV110+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV110>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV110)=6,MONTH(AV110)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV110)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG110<$AB$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN110>='Ownership Option 1'!$D$25,BG110<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK110)=MONTH('Ownership Option 1'!$D$25),YEAR($AK110)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG110<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG110>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 1'!$D$22),YEAR($DN110)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG110>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG110)=MONTH('Ownership Option 1'!$D$22),YEAR(BG110)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG110)=MONTH('Ownership Option 1'!$D$22),YEAR(BG110)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG110)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT110<$BV$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN110>='Ownership Option 2'!$D$25,BT110<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT110)=MONTH('Ownership Option 2'!$D25),YEAR($BT110)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT110+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT110+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT110)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT110)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY104:BY109)>0,IF(OR(MONTH(BT110)=6,MONTH(BT110)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT110)=6,MONTH(BT110)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT110)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT110)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE110<$BV$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN110>='Ownership Option 2'!$D$25,CE110<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK110)=MONTH('Ownership Option 2'!$D$25),YEAR($AK110)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE110+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE110+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE110)=6,MONTH(CE110)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE110)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP110<$BV$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN110>='Ownership Option 2'!$D$25,CP110<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK110)=MONTH('Ownership Option 2'!$D$25),YEAR($AK110)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP110+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP110>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP110)=6,MONTH(CP110)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP110)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA110<$BV$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA110>='Ownership Option 2'!$D$25,DA110<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA110)=MONTH('Ownership Option 2'!$D$25),YEAR($DA110)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA110<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA110>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA110)=MONTH('Ownership Option 2'!$D$22),YEAR($DA110)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA110>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA110)=MONTH('Ownership Option 2'!$D$22),YEAR(DA110)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA110)=MONTH('Ownership Option 2'!$D$22),YEAR(DA110)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA110)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN110<$DP$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN110>='Ownership Option 3'!$D$25,DN110<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 3'!$D$25),YEAR($DN110)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN110+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN110+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN110)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN110)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS104:DS109)>0,IF(OR(MONTH(DN110)=6,MONTH(DN110)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN110)=6,MONTH(DN110)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN110>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN110)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN110)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN110)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN110)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY110<$DP$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY110>='Ownership Option 3'!$D$25,DY110<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY110)=MONTH('Ownership Option 3'!$D$25),YEAR($DY110)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY110+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY110+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY110)=6,MONTH(DY110)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY110)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY110>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY110)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY110)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY110)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY110)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ110<$DP$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ110>='Ownership Option 3'!$D$25,EJ110<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ110)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ110)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ110+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ110>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ110)=6,MONTH(EJ110)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ110)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ110>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ110)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ110)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ110)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ110)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ110)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU110<$DP$19,$I110,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU110>='Ownership Option 3'!$D$25,EU110<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU110)=MONTH('Ownership Option 3'!$D$25),YEAR($EU110)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU110<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU110>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU110)=MONTH('Ownership Option 3'!$D$22),YEAR($EU110)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU110>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU110)=MONTH('Ownership Option 3'!$D$22),YEAR(EU110)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU110)=MONTH('Ownership Option 3'!$D$22),YEAR(EU110)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU110)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[87,"1907-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B111>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B111))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B111))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B111)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B111))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B111))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B111))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B111>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B111))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B111))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B111)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B111))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B111))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B111))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B111>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B111))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B111))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B111)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B111))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B111))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B111))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B111>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B111))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B111))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B111)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B111))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B111))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B111))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B111>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B111))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B111))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B111)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B111))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B111))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B111))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B111>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B111))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B111)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B111))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B111)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B111))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B111)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B111))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B111))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B111-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-04-01",{"$f":"IF(AND('Cash Flows'!$L111<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I111,\"\")","v":""},{"$f":"IFERROR(IF(M111=\"\",IF(AND(L111<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L111<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L111>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L111<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L111>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L111<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L111>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L111<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L111>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L111<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L111)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L111)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L111)=MONTH('Lease Option 1'!$D$13),YEAR($L111)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-04-01",{"$f":"IF(AND('Cash Flows'!$L111<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I111,\"\")","v":""},{"$f":"IFERROR(IF(T111=\"\",IF(AND(S111<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S111<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S111>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S111<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S111>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S111<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S111>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S111<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S111>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S111<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S111)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S111)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L111)=MONTH('Lease Option 2'!$D$13),YEAR($L111)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z111<$AB$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z111>='Ownership Option 1'!$D$25,Z111<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z111)=MONTH('Ownership Option 1'!$D$25),YEAR($L111)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z111+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z111+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z111)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z111)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE105:AE110)>0,IF(OR(MONTH(Z111)=6,MONTH(Z111)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z111)=6,MONTH(Z111)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z111)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z111>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z111)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z111)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z111)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z111)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK111<$AB$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN111>='Ownership Option 1'!$D$25,AK111<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK111)=MONTH('Ownership Option 1'!$D$25),YEAR($AK111)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK111+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK111+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK111)=6,MONTH(AK111)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK111)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV111<$AB$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN111>='Ownership Option 1'!$D$25,AV111<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK111)=MONTH('Ownership Option 1'!$D$25),YEAR($AK111)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV111+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV111>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV111)=6,MONTH(AV111)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV111)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG111<$AB$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN111>='Ownership Option 1'!$D$25,BG111<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK111)=MONTH('Ownership Option 1'!$D$25),YEAR($AK111)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG111<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG111>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 1'!$D$22),YEAR($DN111)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG111>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG111)=MONTH('Ownership Option 1'!$D$22),YEAR(BG111)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG111)=MONTH('Ownership Option 1'!$D$22),YEAR(BG111)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG111)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT111<$BV$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN111>='Ownership Option 2'!$D$25,BT111<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT111)=MONTH('Ownership Option 2'!$D25),YEAR($BT111)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT111+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT111+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT111)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT111)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY105:BY110)>0,IF(OR(MONTH(BT111)=6,MONTH(BT111)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT111)=6,MONTH(BT111)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT111)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT111)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE111<$BV$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN111>='Ownership Option 2'!$D$25,CE111<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK111)=MONTH('Ownership Option 2'!$D$25),YEAR($AK111)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE111+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE111+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE111)=6,MONTH(CE111)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE111)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP111<$BV$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN111>='Ownership Option 2'!$D$25,CP111<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK111)=MONTH('Ownership Option 2'!$D$25),YEAR($AK111)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP111+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP111>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP111)=6,MONTH(CP111)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP111)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA111<$BV$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA111>='Ownership Option 2'!$D$25,DA111<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA111)=MONTH('Ownership Option 2'!$D$25),YEAR($DA111)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA111<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA111>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA111)=MONTH('Ownership Option 2'!$D$22),YEAR($DA111)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA111>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA111)=MONTH('Ownership Option 2'!$D$22),YEAR(DA111)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA111)=MONTH('Ownership Option 2'!$D$22),YEAR(DA111)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA111)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN111<$DP$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN111>='Ownership Option 3'!$D$25,DN111<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 3'!$D$25),YEAR($DN111)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN111+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN111+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN111)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN111)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS105:DS110)>0,IF(OR(MONTH(DN111)=6,MONTH(DN111)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN111)=6,MONTH(DN111)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN111>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN111)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN111)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN111)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN111)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY111<$DP$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY111>='Ownership Option 3'!$D$25,DY111<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY111)=MONTH('Ownership Option 3'!$D$25),YEAR($DY111)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY111+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY111+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY111)=6,MONTH(DY111)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY111)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY111>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY111)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY111)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY111)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY111)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ111<$DP$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ111>='Ownership Option 3'!$D$25,EJ111<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ111)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ111)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ111+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ111>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ111)=6,MONTH(EJ111)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ111)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ111>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ111)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ111)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ111)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ111)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ111)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU111<$DP$19,$I111,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU111>='Ownership Option 3'!$D$25,EU111<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU111)=MONTH('Ownership Option 3'!$D$25),YEAR($EU111)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU111<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU111>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU111)=MONTH('Ownership Option 3'!$D$22),YEAR($EU111)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU111>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU111)=MONTH('Ownership Option 3'!$D$22),YEAR(EU111)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU111)=MONTH('Ownership Option 3'!$D$22),YEAR(EU111)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU111)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[88,"1907-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B112>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B112))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B112))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B112)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B112))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B112))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B112))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B112>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B112))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B112))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B112)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B112))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B112))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B112))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B112>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B112))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B112))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B112)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B112))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B112))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B112))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B112>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B112))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B112))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B112)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B112))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B112))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B112))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B112>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B112))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B112))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B112)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B112))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B112))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B112))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B112>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B112))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B112)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B112))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B112)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B112))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B112)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B112))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B112))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B112-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-05-01",{"$f":"IF(AND('Cash Flows'!$L112<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I112,\"\")","v":""},{"$f":"IFERROR(IF(M112=\"\",IF(AND(L112<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L112<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L112>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L112<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L112>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L112<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L112>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L112<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L112>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L112<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L112)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L112)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L112)=MONTH('Lease Option 1'!$D$13),YEAR($L112)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-05-01",{"$f":"IF(AND('Cash Flows'!$L112<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I112,\"\")","v":""},{"$f":"IFERROR(IF(T112=\"\",IF(AND(S112<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S112<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S112>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S112<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S112>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S112<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S112>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S112<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S112>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S112<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S112)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S112)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L112)=MONTH('Lease Option 2'!$D$13),YEAR($L112)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z112<$AB$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z112>='Ownership Option 1'!$D$25,Z112<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z112)=MONTH('Ownership Option 1'!$D$25),YEAR($L112)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z112+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z112+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z112)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z112)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE106:AE111)>0,IF(OR(MONTH(Z112)=6,MONTH(Z112)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z112)=6,MONTH(Z112)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z112)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z112>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z112)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z112)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z112)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z112)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK112<$AB$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN112>='Ownership Option 1'!$D$25,AK112<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK112)=MONTH('Ownership Option 1'!$D$25),YEAR($AK112)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK112+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK112+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK112)=6,MONTH(AK112)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK112)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV112<$AB$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN112>='Ownership Option 1'!$D$25,AV112<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK112)=MONTH('Ownership Option 1'!$D$25),YEAR($AK112)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV112+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV112>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV112)=6,MONTH(AV112)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV112)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG112<$AB$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN112>='Ownership Option 1'!$D$25,BG112<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK112)=MONTH('Ownership Option 1'!$D$25),YEAR($AK112)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG112<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG112>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 1'!$D$22),YEAR($DN112)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG112>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG112)=MONTH('Ownership Option 1'!$D$22),YEAR(BG112)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG112)=MONTH('Ownership Option 1'!$D$22),YEAR(BG112)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG112)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT112<$BV$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN112>='Ownership Option 2'!$D$25,BT112<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT112)=MONTH('Ownership Option 2'!$D25),YEAR($BT112)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT112+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT112+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT112)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT112)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY106:BY111)>0,IF(OR(MONTH(BT112)=6,MONTH(BT112)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT112)=6,MONTH(BT112)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT112)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT112)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE112<$BV$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN112>='Ownership Option 2'!$D$25,CE112<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK112)=MONTH('Ownership Option 2'!$D$25),YEAR($AK112)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE112+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE112+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE112)=6,MONTH(CE112)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE112)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP112<$BV$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN112>='Ownership Option 2'!$D$25,CP112<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK112)=MONTH('Ownership Option 2'!$D$25),YEAR($AK112)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP112+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP112>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP112)=6,MONTH(CP112)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP112)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA112<$BV$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA112>='Ownership Option 2'!$D$25,DA112<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA112)=MONTH('Ownership Option 2'!$D$25),YEAR($DA112)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA112<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA112>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA112)=MONTH('Ownership Option 2'!$D$22),YEAR($DA112)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA112>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA112)=MONTH('Ownership Option 2'!$D$22),YEAR(DA112)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA112)=MONTH('Ownership Option 2'!$D$22),YEAR(DA112)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA112)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN112<$DP$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN112>='Ownership Option 3'!$D$25,DN112<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 3'!$D$25),YEAR($DN112)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN112+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN112+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN112)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN112)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS106:DS111)>0,IF(OR(MONTH(DN112)=6,MONTH(DN112)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN112)=6,MONTH(DN112)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN112>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN112)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN112)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN112)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN112)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY112<$DP$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY112>='Ownership Option 3'!$D$25,DY112<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY112)=MONTH('Ownership Option 3'!$D$25),YEAR($DY112)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY112+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY112+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY112)=6,MONTH(DY112)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY112)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY112>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY112)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY112)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY112)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY112)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ112<$DP$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ112>='Ownership Option 3'!$D$25,EJ112<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ112)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ112)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ112+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ112>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ112)=6,MONTH(EJ112)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ112)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ112>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ112)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ112)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ112)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ112)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ112)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU112<$DP$19,$I112,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU112>='Ownership Option 3'!$D$25,EU112<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU112)=MONTH('Ownership Option 3'!$D$25),YEAR($EU112)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU112<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU112>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU112)=MONTH('Ownership Option 3'!$D$22),YEAR($EU112)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU112>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU112)=MONTH('Ownership Option 3'!$D$22),YEAR(EU112)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU112)=MONTH('Ownership Option 3'!$D$22),YEAR(EU112)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU112)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[89,"1907-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B113>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B113))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B113))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B113)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B113))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B113))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B113))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B113>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B113))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B113))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B113)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B113))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B113))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B113))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B113>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B113))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B113))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B113)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B113))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B113))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B113))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B113>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B113))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B113))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B113)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B113))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B113))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B113))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B113>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B113))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B113))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B113)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B113))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B113))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B113))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B113>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B113))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B113)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B113))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B113)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B113))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B113)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B113))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B113))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B113-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-06-01",{"$f":"IF(AND('Cash Flows'!$L113<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I113,\"\")","v":""},{"$f":"IFERROR(IF(M113=\"\",IF(AND(L113<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L113<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L113>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L113<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L113>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L113<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L113>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L113<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L113>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L113<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L113)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L113)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L113)=MONTH('Lease Option 1'!$D$13),YEAR($L113)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-06-01",{"$f":"IF(AND('Cash Flows'!$L113<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I113,\"\")","v":""},{"$f":"IFERROR(IF(T113=\"\",IF(AND(S113<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S113<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S113>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S113<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S113>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S113<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S113>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S113<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S113>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S113<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S113)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S113)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L113)=MONTH('Lease Option 2'!$D$13),YEAR($L113)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z113<$AB$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z113>='Ownership Option 1'!$D$25,Z113<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z113)=MONTH('Ownership Option 1'!$D$25),YEAR($L113)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z113+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z113+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z113)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z113)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE107:AE112)>0,IF(OR(MONTH(Z113)=6,MONTH(Z113)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z113)=6,MONTH(Z113)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z113)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z113>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z113)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z113)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z113)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z113)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK113<$AB$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN113>='Ownership Option 1'!$D$25,AK113<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK113)=MONTH('Ownership Option 1'!$D$25),YEAR($AK113)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK113+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK113+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK113)=6,MONTH(AK113)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK113)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV113<$AB$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN113>='Ownership Option 1'!$D$25,AV113<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK113)=MONTH('Ownership Option 1'!$D$25),YEAR($AK113)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV113+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV113>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV113)=6,MONTH(AV113)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV113)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG113<$AB$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN113>='Ownership Option 1'!$D$25,BG113<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK113)=MONTH('Ownership Option 1'!$D$25),YEAR($AK113)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG113<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG113>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 1'!$D$22),YEAR($DN113)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG113>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG113)=MONTH('Ownership Option 1'!$D$22),YEAR(BG113)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG113)=MONTH('Ownership Option 1'!$D$22),YEAR(BG113)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG113)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT113<$BV$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN113>='Ownership Option 2'!$D$25,BT113<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT113)=MONTH('Ownership Option 2'!$D25),YEAR($BT113)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT113+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT113+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT113)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT113)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY107:BY112)>0,IF(OR(MONTH(BT113)=6,MONTH(BT113)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT113)=6,MONTH(BT113)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT113)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT113)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE113<$BV$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN113>='Ownership Option 2'!$D$25,CE113<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK113)=MONTH('Ownership Option 2'!$D$25),YEAR($AK113)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE113+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE113+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE113)=6,MONTH(CE113)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE113)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP113<$BV$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN113>='Ownership Option 2'!$D$25,CP113<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK113)=MONTH('Ownership Option 2'!$D$25),YEAR($AK113)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP113+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP113>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP113)=6,MONTH(CP113)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP113)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA113<$BV$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA113>='Ownership Option 2'!$D$25,DA113<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA113)=MONTH('Ownership Option 2'!$D$25),YEAR($DA113)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB113:DD113),\"\")","v":0},{"$f":"IF(AND(DA113<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA113>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA113)=MONTH('Ownership Option 2'!$D$22),YEAR($DA113)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA113>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA113)=MONTH('Ownership Option 2'!$D$22),YEAR(DA113)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA113)=MONTH('Ownership Option 2'!$D$22),YEAR(DA113)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA113)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE113:DH113),\"\")","v":0},{"$f":"DI113/(1+((1+$D$6)^(1/12))-1)^$A113","v":0},null,null,null,"1907-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN113<$DP$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN113>='Ownership Option 3'!$D$25,DN113<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 3'!$D$25),YEAR($DN113)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN113+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN113+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN113)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN113)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS107:DS112)>0,IF(OR(MONTH(DN113)=6,MONTH(DN113)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN113)=6,MONTH(DN113)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN113>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN113)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN113)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN113)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN113)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY113<$DP$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY113>='Ownership Option 3'!$D$25,DY113<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY113)=MONTH('Ownership Option 3'!$D$25),YEAR($DY113)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY113+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY113+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY113)=6,MONTH(DY113)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY113)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY113>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY113)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY113)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY113)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY113)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ113<$DP$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ113>='Ownership Option 3'!$D$25,EJ113<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ113)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ113)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ113+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ113>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ113)=6,MONTH(EJ113)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ113)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ113>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ113)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ113)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ113)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ113)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ113)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU113<$DP$19,$I113,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU113>='Ownership Option 3'!$D$25,EU113<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU113)=MONTH('Ownership Option 3'!$D$25),YEAR($EU113)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU113<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU113>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU113)=MONTH('Ownership Option 3'!$D$22),YEAR($EU113)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU113>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU113)=MONTH('Ownership Option 3'!$D$22),YEAR(EU113)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU113)=MONTH('Ownership Option 3'!$D$22),YEAR(EU113)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU113)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[90,"1907-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B114>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B114))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B114))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B114)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B114))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B114))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B114))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B114>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B114))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B114))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B114)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B114))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B114))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B114))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B114>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B114))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B114))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B114)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B114))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B114))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B114))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B114>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B114))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B114))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B114)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B114))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B114))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B114))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B114>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B114))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B114))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B114)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B114))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B114))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B114))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B114>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B114))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B114)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B114))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B114)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B114))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B114)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B114))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B114))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B114-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-07-01",{"$f":"IF(AND('Cash Flows'!$L114<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I114,\"\")","v":""},{"$f":"IFERROR(IF(M114=\"\",IF(AND(L114<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L114<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L114>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L114<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L114>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L114<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L114>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L114<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L114>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L114<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L114)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L114)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L114)=MONTH('Lease Option 1'!$D$13),YEAR($L114)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-07-01",{"$f":"IF(AND('Cash Flows'!$L114<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I114,\"\")","v":""},{"$f":"IFERROR(IF(T114=\"\",IF(AND(S114<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S114<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S114>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S114<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S114>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S114<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S114>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S114<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S114>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S114<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S114)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S114)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L114)=MONTH('Lease Option 2'!$D$13),YEAR($L114)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z114<$AB$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z114>='Ownership Option 1'!$D$25,Z114<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z114)=MONTH('Ownership Option 1'!$D$25),YEAR($L114)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z114+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z114+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z114)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z114)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE108:AE113)>0,IF(OR(MONTH(Z114)=6,MONTH(Z114)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z114)=6,MONTH(Z114)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z114)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z114>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z114)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z114)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z114)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z114)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK114<$AB$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN114>='Ownership Option 1'!$D$25,AK114<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK114)=MONTH('Ownership Option 1'!$D$25),YEAR($AK114)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK114+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK114+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK114)=6,MONTH(AK114)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK114)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV114<$AB$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN114>='Ownership Option 1'!$D$25,AV114<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK114)=MONTH('Ownership Option 1'!$D$25),YEAR($AK114)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV114+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV114>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV114)=6,MONTH(AV114)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV114)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG114<$AB$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN114>='Ownership Option 1'!$D$25,BG114<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK114)=MONTH('Ownership Option 1'!$D$25),YEAR($AK114)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG114<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG114>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 1'!$D$22),YEAR($DN114)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG114>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG114)=MONTH('Ownership Option 1'!$D$22),YEAR(BG114)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG114)=MONTH('Ownership Option 1'!$D$22),YEAR(BG114)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG114)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT114<$BV$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN114>='Ownership Option 2'!$D$25,BT114<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT114)=MONTH('Ownership Option 2'!$D25),YEAR($BT114)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT114+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT114+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT114)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT114)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY108:BY113)>0,IF(OR(MONTH(BT114)=6,MONTH(BT114)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT114)=6,MONTH(BT114)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT114)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT114)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE114<$BV$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN114>='Ownership Option 2'!$D$25,CE114<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK114)=MONTH('Ownership Option 2'!$D$25),YEAR($AK114)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE114+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE114+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE114)=6,MONTH(CE114)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE114)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP114<$BV$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN114>='Ownership Option 2'!$D$25,CP114<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK114)=MONTH('Ownership Option 2'!$D$25),YEAR($AK114)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP114+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP114>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP114)=6,MONTH(CP114)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP114)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA114<$BV$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA114>='Ownership Option 2'!$D$25,DA114<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA114)=MONTH('Ownership Option 2'!$D$25),YEAR($DA114)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA114<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA114>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA114)=MONTH('Ownership Option 2'!$D$22),YEAR($DA114)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA114>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA114)=MONTH('Ownership Option 2'!$D$22),YEAR(DA114)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA114)=MONTH('Ownership Option 2'!$D$22),YEAR(DA114)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA114)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN114<$DP$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN114>='Ownership Option 3'!$D$25,DN114<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 3'!$D$25),YEAR($DN114)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN114+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN114+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN114)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN114)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS108:DS113)>0,IF(OR(MONTH(DN114)=6,MONTH(DN114)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN114)=6,MONTH(DN114)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN114>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN114)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN114)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN114)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN114)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY114<$DP$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY114>='Ownership Option 3'!$D$25,DY114<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY114)=MONTH('Ownership Option 3'!$D$25),YEAR($DY114)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY114+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY114+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY114)=6,MONTH(DY114)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY114)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY114>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY114)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY114)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY114)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY114)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ114<$DP$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ114>='Ownership Option 3'!$D$25,EJ114<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ114)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ114)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ114+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ114>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ114)=6,MONTH(EJ114)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ114)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ114>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ114)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ114)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ114)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ114)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ114)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU114<$DP$19,$I114,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU114>='Ownership Option 3'!$D$25,EU114<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU114)=MONTH('Ownership Option 3'!$D$25),YEAR($EU114)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU114<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU114>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU114)=MONTH('Ownership Option 3'!$D$22),YEAR($EU114)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU114>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU114)=MONTH('Ownership Option 3'!$D$22),YEAR(EU114)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU114)=MONTH('Ownership Option 3'!$D$22),YEAR(EU114)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU114)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[91,"1907-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B115>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B115)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B115))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B115>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B115)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B115))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B115>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B115)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B115))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B115>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B115)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B115))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B115>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B115)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B115))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B115>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B115)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B115)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B115)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B115))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B115-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-08-01",{"$f":"IF(AND('Cash Flows'!$L115<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I115,\"\")","v":""},{"$f":"IFERROR(IF(M115=\"\",IF(AND(L115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L115<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L115>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L115)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L115)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L115)=MONTH('Lease Option 1'!$D$13),YEAR($L115)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-08-01",{"$f":"IF(AND('Cash Flows'!$L115<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I115,\"\")","v":""},{"$f":"IFERROR(IF(T115=\"\",IF(AND(S115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S115<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S115>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S115)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S115)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L115)=MONTH('Lease Option 2'!$D$13),YEAR($L115)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z115<$AB$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z115>='Ownership Option 1'!$D$25,Z115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z115)=MONTH('Ownership Option 1'!$D$25),YEAR($L115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z115+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z115+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z115)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z115)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE109:AE114)>0,IF(OR(MONTH(Z115)=6,MONTH(Z115)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z115)=6,MONTH(Z115)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK115<$AB$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN115>='Ownership Option 1'!$D$25,AK115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK115+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK115+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK115)=6,MONTH(AK115)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV115<$AB$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN115>='Ownership Option 1'!$D$25,AV115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV115+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV115>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV115)=6,MONTH(AV115)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG115<$AB$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN115>='Ownership Option 1'!$D$25,BG115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG115<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG115>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 1'!$D$22),YEAR($DN115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG115)=MONTH('Ownership Option 1'!$D$22),YEAR(BG115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG115)=MONTH('Ownership Option 1'!$D$22),YEAR(BG115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT115<$BV$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN115>='Ownership Option 2'!$D$25,BT115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT115)=MONTH('Ownership Option 2'!$D25),YEAR($BT115)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT115+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT115+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT115)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT115)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY109:BY114)>0,IF(OR(MONTH(BT115)=6,MONTH(BT115)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT115)=6,MONTH(BT115)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE115<$BV$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN115>='Ownership Option 2'!$D$25,CE115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK115)=MONTH('Ownership Option 2'!$D$25),YEAR($AK115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE115+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE115+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE115)=6,MONTH(CE115)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP115<$BV$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN115>='Ownership Option 2'!$D$25,CP115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK115)=MONTH('Ownership Option 2'!$D$25),YEAR($AK115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP115+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP115>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP115)=6,MONTH(CP115)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA115<$BV$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA115>='Ownership Option 2'!$D$25,DA115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA115)=MONTH('Ownership Option 2'!$D$25),YEAR($DA115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA115<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA115>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA115)=MONTH('Ownership Option 2'!$D$22),YEAR($DA115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA115)=MONTH('Ownership Option 2'!$D$22),YEAR(DA115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA115)=MONTH('Ownership Option 2'!$D$22),YEAR(DA115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN115<$DP$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN115>='Ownership Option 3'!$D$25,DN115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 3'!$D$25),YEAR($DN115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN115+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN115+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN115)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN115)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS109:DS114)>0,IF(OR(MONTH(DN115)=6,MONTH(DN115)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN115)=6,MONTH(DN115)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY115<$DP$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY115>='Ownership Option 3'!$D$25,DY115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY115)=MONTH('Ownership Option 3'!$D$25),YEAR($DY115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY115+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY115+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY115)=6,MONTH(DY115)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ115<$DP$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ115>='Ownership Option 3'!$D$25,EJ115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ115)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ115+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ115>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ115)=6,MONTH(EJ115)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU115<$DP$19,$I115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU115>='Ownership Option 3'!$D$25,EU115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU115)=MONTH('Ownership Option 3'!$D$25),YEAR($EU115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU115<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU115>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU115)=MONTH('Ownership Option 3'!$D$22),YEAR($EU115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU115)=MONTH('Ownership Option 3'!$D$22),YEAR(EU115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU115)=MONTH('Ownership Option 3'!$D$22),YEAR(EU115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[92,"1907-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B116>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B116)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B116))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B116>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B116)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B116))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B116>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B116)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B116))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B116>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B116)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B116))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B116>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B116)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B116))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B116>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B116)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B116)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B116)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B116))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B116-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-09-01",{"$f":"IF(AND('Cash Flows'!$L116<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I116,\"\")","v":""},{"$f":"IFERROR(IF(M116=\"\",IF(AND(L116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L116<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L116>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L116)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L116)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L116)=MONTH('Lease Option 1'!$D$13),YEAR($L116)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-09-01",{"$f":"IF(AND('Cash Flows'!$L116<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I116,\"\")","v":""},{"$f":"IFERROR(IF(T116=\"\",IF(AND(S116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S116<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S116>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S116)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S116)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L116)=MONTH('Lease Option 2'!$D$13),YEAR($L116)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z116<$AB$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z116>='Ownership Option 1'!$D$25,Z116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z116)=MONTH('Ownership Option 1'!$D$25),YEAR($L116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z116+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z116+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z116)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z116)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE110:AE115)>0,IF(OR(MONTH(Z116)=6,MONTH(Z116)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z116)=6,MONTH(Z116)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK116<$AB$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN116>='Ownership Option 1'!$D$25,AK116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK116+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK116+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK116)=6,MONTH(AK116)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV116<$AB$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN116>='Ownership Option 1'!$D$25,AV116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV116+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV116>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV116)=6,MONTH(AV116)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG116<$AB$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN116>='Ownership Option 1'!$D$25,BG116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG116<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG116>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 1'!$D$22),YEAR($DN116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG116)=MONTH('Ownership Option 1'!$D$22),YEAR(BG116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG116)=MONTH('Ownership Option 1'!$D$22),YEAR(BG116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT116<$BV$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN116>='Ownership Option 2'!$D$25,BT116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT116)=MONTH('Ownership Option 2'!$D25),YEAR($BT116)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT116+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT116+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT116)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT116)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY110:BY115)>0,IF(OR(MONTH(BT116)=6,MONTH(BT116)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT116)=6,MONTH(BT116)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE116<$BV$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN116>='Ownership Option 2'!$D$25,CE116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK116)=MONTH('Ownership Option 2'!$D$25),YEAR($AK116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE116+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE116+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE116)=6,MONTH(CE116)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP116<$BV$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN116>='Ownership Option 2'!$D$25,CP116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK116)=MONTH('Ownership Option 2'!$D$25),YEAR($AK116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP116+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP116>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP116)=6,MONTH(CP116)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA116<$BV$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA116>='Ownership Option 2'!$D$25,DA116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA116)=MONTH('Ownership Option 2'!$D$25),YEAR($DA116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA116<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA116>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA116)=MONTH('Ownership Option 2'!$D$22),YEAR($DA116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA116)=MONTH('Ownership Option 2'!$D$22),YEAR(DA116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA116)=MONTH('Ownership Option 2'!$D$22),YEAR(DA116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN116<$DP$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN116>='Ownership Option 3'!$D$25,DN116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 3'!$D$25),YEAR($DN116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN116+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN116+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN116)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN116)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS110:DS115)>0,IF(OR(MONTH(DN116)=6,MONTH(DN116)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN116)=6,MONTH(DN116)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY116<$DP$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY116>='Ownership Option 3'!$D$25,DY116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY116)=MONTH('Ownership Option 3'!$D$25),YEAR($DY116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY116+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY116+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY116)=6,MONTH(DY116)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ116<$DP$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ116>='Ownership Option 3'!$D$25,EJ116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ116)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ116+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ116>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ116)=6,MONTH(EJ116)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU116<$DP$19,$I116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU116>='Ownership Option 3'!$D$25,EU116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU116)=MONTH('Ownership Option 3'!$D$25),YEAR($EU116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU116<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU116>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU116)=MONTH('Ownership Option 3'!$D$22),YEAR($EU116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU116)=MONTH('Ownership Option 3'!$D$22),YEAR(EU116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU116)=MONTH('Ownership Option 3'!$D$22),YEAR(EU116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[93,"1907-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B117>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B117))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B117))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B117)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B117))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B117))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B117))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B117>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B117))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B117))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B117)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B117))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B117))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B117))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B117>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B117))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B117))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B117)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B117))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B117))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B117))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B117>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B117))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B117))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B117)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B117))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B117))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B117))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B117>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B117))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B117))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B117)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B117))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B117))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B117))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B117>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B117))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B117)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B117))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B117)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B117))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B117)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B117))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B117))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B117-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-10-01",{"$f":"IF(AND('Cash Flows'!$L117<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I117,\"\")","v":""},{"$f":"IFERROR(IF(M117=\"\",IF(AND(L117<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L117<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L117>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L117<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L117>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L117<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L117>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L117<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L117>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L117<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L117)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L117)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L117)=MONTH('Lease Option 1'!$D$13),YEAR($L117)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-10-01",{"$f":"IF(AND('Cash Flows'!$L117<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I117,\"\")","v":""},{"$f":"IFERROR(IF(T117=\"\",IF(AND(S117<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S117<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S117>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S117<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S117>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S117<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S117>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S117<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S117>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S117<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S117)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S117)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L117)=MONTH('Lease Option 2'!$D$13),YEAR($L117)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z117<$AB$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z117>='Ownership Option 1'!$D$25,Z117<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z117)=MONTH('Ownership Option 1'!$D$25),YEAR($L117)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z117+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z117+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z117)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z117)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE111:AE116)>0,IF(OR(MONTH(Z117)=6,MONTH(Z117)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z117)=6,MONTH(Z117)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z117)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z117>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z117)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z117)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z117)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z117)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK117<$AB$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN117>='Ownership Option 1'!$D$25,AK117<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK117)=MONTH('Ownership Option 1'!$D$25),YEAR($AK117)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK117+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK117+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK117)=6,MONTH(AK117)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK117)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV117<$AB$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN117>='Ownership Option 1'!$D$25,AV117<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK117)=MONTH('Ownership Option 1'!$D$25),YEAR($AK117)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV117+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV117>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV117)=6,MONTH(AV117)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV117)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG117<$AB$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN117>='Ownership Option 1'!$D$25,BG117<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK117)=MONTH('Ownership Option 1'!$D$25),YEAR($AK117)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG117<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG117>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 1'!$D$22),YEAR($DN117)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG117>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG117)=MONTH('Ownership Option 1'!$D$22),YEAR(BG117)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG117)=MONTH('Ownership Option 1'!$D$22),YEAR(BG117)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG117)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT117<$BV$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN117>='Ownership Option 2'!$D$25,BT117<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT117)=MONTH('Ownership Option 2'!$D25),YEAR($BT117)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT117+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT117+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT117)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT117)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY111:BY116)>0,IF(OR(MONTH(BT117)=6,MONTH(BT117)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT117)=6,MONTH(BT117)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT117)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT117)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE117<$BV$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN117>='Ownership Option 2'!$D$25,CE117<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK117)=MONTH('Ownership Option 2'!$D$25),YEAR($AK117)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE117+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE117+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE117)=6,MONTH(CE117)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE117)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP117<$BV$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN117>='Ownership Option 2'!$D$25,CP117<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK117)=MONTH('Ownership Option 2'!$D$25),YEAR($AK117)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP117+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP117>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP117)=6,MONTH(CP117)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP117)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA117<$BV$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA117>='Ownership Option 2'!$D$25,DA117<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA117)=MONTH('Ownership Option 2'!$D$25),YEAR($DA117)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA117<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA117>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA117)=MONTH('Ownership Option 2'!$D$22),YEAR($DA117)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA117>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA117)=MONTH('Ownership Option 2'!$D$22),YEAR(DA117)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA117)=MONTH('Ownership Option 2'!$D$22),YEAR(DA117)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA117)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN117<$DP$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN117>='Ownership Option 3'!$D$25,DN117<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 3'!$D$25),YEAR($DN117)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN117+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN117+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN117)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN117)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS111:DS116)>0,IF(OR(MONTH(DN117)=6,MONTH(DN117)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN117)=6,MONTH(DN117)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN117>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN117)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN117)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN117)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN117)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY117<$DP$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY117>='Ownership Option 3'!$D$25,DY117<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY117)=MONTH('Ownership Option 3'!$D$25),YEAR($DY117)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY117+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY117+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY117)=6,MONTH(DY117)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY117)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY117>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY117)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY117)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY117)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY117)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ117<$DP$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ117>='Ownership Option 3'!$D$25,EJ117<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ117)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ117)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ117+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ117>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ117)=6,MONTH(EJ117)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ117)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ117>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ117)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ117)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ117)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ117)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ117)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU117<$DP$19,$I117,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU117>='Ownership Option 3'!$D$25,EU117<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU117)=MONTH('Ownership Option 3'!$D$25),YEAR($EU117)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU117<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU117>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU117)=MONTH('Ownership Option 3'!$D$22),YEAR($EU117)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU117>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU117)=MONTH('Ownership Option 3'!$D$22),YEAR(EU117)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU117)=MONTH('Ownership Option 3'!$D$22),YEAR(EU117)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU117)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[94,"1907-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B118>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B118))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B118))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B118)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B118))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B118))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B118))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B118>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B118))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B118))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B118)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B118))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B118))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B118))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B118>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B118))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B118))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B118)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B118))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B118))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B118))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B118>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B118))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B118))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B118)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B118))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B118))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B118))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B118>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B118))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B118))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B118)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B118))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B118))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B118))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B118>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B118))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B118)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B118))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B118)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B118))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B118)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B118))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B118))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B118-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-11-01",{"$f":"IF(AND('Cash Flows'!$L118<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I118,\"\")","v":""},{"$f":"IFERROR(IF(M118=\"\",IF(AND(L118<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L118<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L118>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L118<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L118>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L118<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L118>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L118<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L118>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L118<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L118)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L118)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L118)=MONTH('Lease Option 1'!$D$13),YEAR($L118)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-11-01",{"$f":"IF(AND('Cash Flows'!$L118<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I118,\"\")","v":""},{"$f":"IFERROR(IF(T118=\"\",IF(AND(S118<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S118<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S118>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S118<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S118>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S118<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S118>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S118<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S118>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S118<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S118)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S118)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L118)=MONTH('Lease Option 2'!$D$13),YEAR($L118)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z118<$AB$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z118>='Ownership Option 1'!$D$25,Z118<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z118)=MONTH('Ownership Option 1'!$D$25),YEAR($L118)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z118+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z118+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z118)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z118)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE112:AE117)>0,IF(OR(MONTH(Z118)=6,MONTH(Z118)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z118)=6,MONTH(Z118)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z118)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z118>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z118)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z118)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z118)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z118)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK118<$AB$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN118>='Ownership Option 1'!$D$25,AK118<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK118)=MONTH('Ownership Option 1'!$D$25),YEAR($AK118)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK118+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK118+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK118)=6,MONTH(AK118)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK118)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV118<$AB$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN118>='Ownership Option 1'!$D$25,AV118<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK118)=MONTH('Ownership Option 1'!$D$25),YEAR($AK118)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV118+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV118>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV118)=6,MONTH(AV118)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV118)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG118<$AB$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN118>='Ownership Option 1'!$D$25,BG118<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK118)=MONTH('Ownership Option 1'!$D$25),YEAR($AK118)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG118<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG118>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 1'!$D$22),YEAR($DN118)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG118>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG118)=MONTH('Ownership Option 1'!$D$22),YEAR(BG118)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG118)=MONTH('Ownership Option 1'!$D$22),YEAR(BG118)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG118)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT118<$BV$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN118>='Ownership Option 2'!$D$25,BT118<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT118)=MONTH('Ownership Option 2'!$D25),YEAR($BT118)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT118+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT118+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT118)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT118)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY112:BY117)>0,IF(OR(MONTH(BT118)=6,MONTH(BT118)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT118)=6,MONTH(BT118)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT118)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT118)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE118<$BV$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN118>='Ownership Option 2'!$D$25,CE118<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK118)=MONTH('Ownership Option 2'!$D$25),YEAR($AK118)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE118+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE118+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE118)=6,MONTH(CE118)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE118)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP118<$BV$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN118>='Ownership Option 2'!$D$25,CP118<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK118)=MONTH('Ownership Option 2'!$D$25),YEAR($AK118)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP118+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP118>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP118)=6,MONTH(CP118)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP118)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA118<$BV$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA118>='Ownership Option 2'!$D$25,DA118<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA118)=MONTH('Ownership Option 2'!$D$25),YEAR($DA118)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA118<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA118>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA118)=MONTH('Ownership Option 2'!$D$22),YEAR($DA118)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA118>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA118)=MONTH('Ownership Option 2'!$D$22),YEAR(DA118)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA118)=MONTH('Ownership Option 2'!$D$22),YEAR(DA118)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA118)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN118<$DP$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN118>='Ownership Option 3'!$D$25,DN118<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 3'!$D$25),YEAR($DN118)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN118+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN118+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN118)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN118)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS112:DS117)>0,IF(OR(MONTH(DN118)=6,MONTH(DN118)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN118)=6,MONTH(DN118)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN118>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN118)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN118)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN118)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN118)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY118<$DP$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY118>='Ownership Option 3'!$D$25,DY118<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY118)=MONTH('Ownership Option 3'!$D$25),YEAR($DY118)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY118+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY118+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY118)=6,MONTH(DY118)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY118)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY118>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY118)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY118)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY118)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY118)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ118<$DP$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ118>='Ownership Option 3'!$D$25,EJ118<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ118)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ118)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ118+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ118>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ118)=6,MONTH(EJ118)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ118)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ118>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ118)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ118)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ118)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ118)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ118)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU118<$DP$19,$I118,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU118>='Ownership Option 3'!$D$25,EU118<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU118)=MONTH('Ownership Option 3'!$D$25),YEAR($EU118)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU118<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU118>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU118)=MONTH('Ownership Option 3'!$D$22),YEAR($EU118)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU118>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU118)=MONTH('Ownership Option 3'!$D$22),YEAR(EU118)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU118)=MONTH('Ownership Option 3'!$D$22),YEAR(EU118)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU118)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[95,"1907-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B119>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B119))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B119))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B119)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B119))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B119))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B119))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B119>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B119))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B119))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B119)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B119))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B119))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B119))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B119>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B119))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B119))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B119)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B119))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B119))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B119))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B119>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B119))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B119))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B119)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B119))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B119))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B119))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B119>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B119))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B119))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B119)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B119))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B119))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B119))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B119>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B119))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B119)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B119))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B119)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B119))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B119)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B119))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B119))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B119-TODAY())/365.25))),\"\")","v":""},0,0,null,"1907-12-01",{"$f":"IF(AND('Cash Flows'!$L119<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I119,\"\")","v":""},{"$f":"IFERROR(IF(M119=\"\",IF(AND(L119<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L119<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L119>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L119<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L119>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L119<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L119>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L119<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L119>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L119<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L119)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L119)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L119)=MONTH('Lease Option 1'!$D$13),YEAR($L119)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1907-12-01",{"$f":"IF(AND('Cash Flows'!$L119<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I119,\"\")","v":""},{"$f":"IFERROR(IF(T119=\"\",IF(AND(S119<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S119<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S119>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S119<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S119>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S119<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S119>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S119<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S119>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S119<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S119)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S119)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L119)=MONTH('Lease Option 2'!$D$13),YEAR($L119)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z119<$AB$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z119>='Ownership Option 1'!$D$25,Z119<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!#REF!>0,$Z119>='Ownership Option 1'!#REF!,AA119<EDATE('Ownership Option 1'!#REF!,'Ownership Option 1'!#REF!)),('Ownership Option 1'!#REF!*'Ownership Option 1'!#REF!)/12,\"\"),\"\")","v":""},0,{"$f":"IF(AND(Z119+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z119+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z119)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z119)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE113:AE118)>0,IF(OR(MONTH(Z119)=6,MONTH(Z119)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z119)=6,MONTH(Z119)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z119)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z119>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z119)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z119)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z119)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z119)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1907-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK119<$AB$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN119>='Ownership Option 1'!$D$25,AK119<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK119)=MONTH('Ownership Option 1'!$D$25),YEAR($AK119)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK119+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK119+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK119)=6,MONTH(AK119)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK119)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV119<$AB$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN119>='Ownership Option 1'!$D$25,AV119<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK119)=MONTH('Ownership Option 1'!$D$25),YEAR($AK119)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV119+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV119>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV119)=6,MONTH(AV119)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV119)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG119<$AB$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN119>='Ownership Option 1'!$D$25,BG119<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK119)=MONTH('Ownership Option 1'!$D$25),YEAR($AK119)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG119<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG119>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 1'!$D$22),YEAR($DN119)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG119>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG119)=MONTH('Ownership Option 1'!$D$22),YEAR(BG119)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG119)=MONTH('Ownership Option 1'!$D$22),YEAR(BG119)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG119)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT119<$BV$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN119>='Ownership Option 2'!$D$25,BT119<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT119)=MONTH('Ownership Option 2'!$D25),YEAR($BT119)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT119+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT119+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT119)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT119)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY113:BY118)>0,IF(OR(MONTH(BT119)=6,MONTH(BT119)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT119)=6,MONTH(BT119)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT119)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT119)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE119<$BV$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN119>='Ownership Option 2'!$D$25,CE119<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK119)=MONTH('Ownership Option 2'!$D$25),YEAR($AK119)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE119+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE119+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE119)=6,MONTH(CE119)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE119)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP119<$BV$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN119>='Ownership Option 2'!$D$25,CP119<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK119)=MONTH('Ownership Option 2'!$D$25),YEAR($AK119)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP119+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP119>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP119)=6,MONTH(CP119)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP119)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA119<$BV$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA119>='Ownership Option 2'!$D$25,DA119<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA119)=MONTH('Ownership Option 2'!$D$25),YEAR($DA119)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA119<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA119>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA119)=MONTH('Ownership Option 2'!$D$22),YEAR($DA119)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA119>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA119)=MONTH('Ownership Option 2'!$D$22),YEAR(DA119)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA119)=MONTH('Ownership Option 2'!$D$22),YEAR(DA119)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA119)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1907-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN119<$DP$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN119>='Ownership Option 3'!$D$25,DN119<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 3'!$D$25),YEAR($DN119)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN119+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN119+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN119)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN119)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS113:DS118)>0,IF(OR(MONTH(DN119)=6,MONTH(DN119)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN119)=6,MONTH(DN119)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN119>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN119)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN119)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN119)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN119)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY119<$DP$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY119>='Ownership Option 3'!$D$25,DY119<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY119)=MONTH('Ownership Option 3'!$D$25),YEAR($DY119)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY119+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY119+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY119)=6,MONTH(DY119)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY119)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY119>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY119)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY119)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY119)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY119)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ119<$DP$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ119>='Ownership Option 3'!$D$25,EJ119<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ119)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ119)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ119+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ119>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ119)=6,MONTH(EJ119)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ119)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ119>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ119)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ119)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ119)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ119)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ119)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1907-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU119<$DP$19,$I119,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU119>='Ownership Option 3'!$D$25,EU119<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU119)=MONTH('Ownership Option 3'!$D$25),YEAR($EU119)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU119<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU119>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU119)=MONTH('Ownership Option 3'!$D$22),YEAR($EU119)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU119>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU119)=MONTH('Ownership Option 3'!$D$22),YEAR(EU119)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU119)=MONTH('Ownership Option 3'!$D$22),YEAR(EU119)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU119)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[96,"1908-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B120>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B120))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B120))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B120)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B120))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B120))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B120))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B120>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B120))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B120))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B120)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B120))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B120))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B120))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B120>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B120))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B120))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B120)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B120))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B120))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B120))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B120>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B120))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B120))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B120)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B120))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B120))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B120))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B120>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B120))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B120))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B120)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B120))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B120))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B120))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B120>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B120))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B120)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B120))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B120)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B120))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B120)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B120))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B120))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B120-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-01-01",{"$f":"IF(AND('Cash Flows'!$L120<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I120,\"\")","v":""},{"$f":"IFERROR(IF(M120=\"\",IF(AND(L120<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L120<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L120>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L120<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L120>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L120<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L120>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L120<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L120>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L120<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L120)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L120)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L120)=MONTH('Lease Option 1'!$D$13),YEAR($L120)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-01-01",{"$f":"IF(AND('Cash Flows'!$L120<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I120,\"\")","v":""},{"$f":"IFERROR(IF(T120=\"\",IF(AND(S120<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S120<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S120>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S120<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S120>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S120<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S120>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S120<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S120>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S120<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S120)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S120)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L120)=MONTH('Lease Option 2'!$D$13),YEAR($L120)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z120<$AB$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z120>='Ownership Option 1'!$D$25,Z120<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z120)=MONTH('Ownership Option 1'!$D$25),YEAR($L120)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z120+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z120+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z120)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z120)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE114:AE119)>0,IF(OR(MONTH(Z120)=6,MONTH(Z120)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z120)=6,MONTH(Z120)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z120)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z120>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z120)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z120)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z120)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z120)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK120<$AB$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN120>='Ownership Option 1'!$D$25,AK120<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK120)=MONTH('Ownership Option 1'!$D$25),YEAR($AK120)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK120+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK120+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK120)=6,MONTH(AK120)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK120)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV120<$AB$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN120>='Ownership Option 1'!$D$25,AV120<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK120)=MONTH('Ownership Option 1'!$D$25),YEAR($AK120)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV120+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV120>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV120)=6,MONTH(AV120)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV120)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG120<$AB$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN120>='Ownership Option 1'!$D$25,BG120<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK120)=MONTH('Ownership Option 1'!$D$25),YEAR($AK120)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG120<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG120>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 1'!$D$22),YEAR($DN120)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG120>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG120)=MONTH('Ownership Option 1'!$D$22),YEAR(BG120)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG120)=MONTH('Ownership Option 1'!$D$22),YEAR(BG120)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG120)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT120<$BV$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN120>='Ownership Option 2'!$D$25,BT120<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT120)=MONTH('Ownership Option 2'!$D25),YEAR($BT120)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT120+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT120+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT120)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT120)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY114:BY119)>0,IF(OR(MONTH(BT120)=6,MONTH(BT120)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT120)=6,MONTH(BT120)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT120)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT120)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE120<$BV$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN120>='Ownership Option 2'!$D$25,CE120<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK120)=MONTH('Ownership Option 2'!$D$25),YEAR($AK120)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE120+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE120+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE120)=6,MONTH(CE120)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE120)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP120<$BV$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN120>='Ownership Option 2'!$D$25,CP120<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK120)=MONTH('Ownership Option 2'!$D$25),YEAR($AK120)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP120+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP120>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP120)=6,MONTH(CP120)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP120)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA120<$BV$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA120>='Ownership Option 2'!$D$25,DA120<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA120)=MONTH('Ownership Option 2'!$D$25),YEAR($DA120)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA120<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA120>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA120)=MONTH('Ownership Option 2'!$D$22),YEAR($DA120)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA120>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA120)=MONTH('Ownership Option 2'!$D$22),YEAR(DA120)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA120)=MONTH('Ownership Option 2'!$D$22),YEAR(DA120)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA120)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN120<$DP$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN120>='Ownership Option 3'!$D$25,DN120<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 3'!$D$25),YEAR($DN120)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN120+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN120+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN120)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN120)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS114:DS119)>0,IF(OR(MONTH(DN120)=6,MONTH(DN120)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN120)=6,MONTH(DN120)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN120>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN120)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN120)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN120)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN120)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY120<$DP$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY120>='Ownership Option 3'!$D$25,DY120<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY120)=MONTH('Ownership Option 3'!$D$25),YEAR($DY120)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY120+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY120+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY120)=6,MONTH(DY120)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY120)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY120>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY120)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY120)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY120)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY120)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ120<$DP$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ120>='Ownership Option 3'!$D$25,EJ120<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ120)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ120)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ120+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ120>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ120)=6,MONTH(EJ120)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ120)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ120>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ120)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ120)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ120)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ120)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ120)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU120<$DP$19,$I120,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU120>='Ownership Option 3'!$D$25,EU120<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU120)=MONTH('Ownership Option 3'!$D$25),YEAR($EU120)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU120<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU120>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU120)=MONTH('Ownership Option 3'!$D$22),YEAR($EU120)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU120>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU120)=MONTH('Ownership Option 3'!$D$22),YEAR(EU120)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU120)=MONTH('Ownership Option 3'!$D$22),YEAR(EU120)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU120)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[97,"1908-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B121>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B121)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B121))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B121>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B121)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B121))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B121>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B121)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B121))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B121>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B121)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B121))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B121>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B121)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B121))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B121>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B121)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B121)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B121)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B121))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B121-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-02-01",{"$f":"IF(AND('Cash Flows'!$L121<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I121,\"\")","v":""},{"$f":"IFERROR(IF(M121=\"\",IF(AND(L121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L121<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L121>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L121)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L121)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L121)=MONTH('Lease Option 1'!$D$13),YEAR($L121)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-02-01",{"$f":"IF(AND('Cash Flows'!$L121<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I121,\"\")","v":""},{"$f":"IFERROR(IF(T121=\"\",IF(AND(S121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S121<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S121>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S121)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S121)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L121)=MONTH('Lease Option 2'!$D$13),YEAR($L121)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z121<$AB$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z121>='Ownership Option 1'!$D$25,Z121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z121)=MONTH('Ownership Option 1'!$D$25),YEAR($L121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z121+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z121+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z121)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z121)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE115:AE120)>0,IF(OR(MONTH(Z121)=6,MONTH(Z121)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z121)=6,MONTH(Z121)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK121<$AB$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN121>='Ownership Option 1'!$D$25,AK121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK121+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK121+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK121)=6,MONTH(AK121)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV121<$AB$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN121>='Ownership Option 1'!$D$25,AV121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV121+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV121>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV121)=6,MONTH(AV121)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG121<$AB$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN121>='Ownership Option 1'!$D$25,BG121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG121<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG121>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 1'!$D$22),YEAR($DN121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG121)=MONTH('Ownership Option 1'!$D$22),YEAR(BG121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG121)=MONTH('Ownership Option 1'!$D$22),YEAR(BG121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT121<$BV$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN121>='Ownership Option 2'!$D$25,BT121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT121)=MONTH('Ownership Option 2'!$D25),YEAR($BT121)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT121+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT121+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT121)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT121)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY115:BY120)>0,IF(OR(MONTH(BT121)=6,MONTH(BT121)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT121)=6,MONTH(BT121)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE121<$BV$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN121>='Ownership Option 2'!$D$25,CE121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK121)=MONTH('Ownership Option 2'!$D$25),YEAR($AK121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE121+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE121+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE121)=6,MONTH(CE121)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP121<$BV$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN121>='Ownership Option 2'!$D$25,CP121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK121)=MONTH('Ownership Option 2'!$D$25),YEAR($AK121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP121+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP121>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP121)=6,MONTH(CP121)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA121<$BV$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA121>='Ownership Option 2'!$D$25,DA121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA121)=MONTH('Ownership Option 2'!$D$25),YEAR($DA121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA121<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA121>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA121)=MONTH('Ownership Option 2'!$D$22),YEAR($DA121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA121)=MONTH('Ownership Option 2'!$D$22),YEAR(DA121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA121)=MONTH('Ownership Option 2'!$D$22),YEAR(DA121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN121<$DP$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN121>='Ownership Option 3'!$D$25,DN121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 3'!$D$25),YEAR($DN121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN121+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN121+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN121)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN121)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS115:DS120)>0,IF(OR(MONTH(DN121)=6,MONTH(DN121)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN121)=6,MONTH(DN121)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY121<$DP$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY121>='Ownership Option 3'!$D$25,DY121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY121)=MONTH('Ownership Option 3'!$D$25),YEAR($DY121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY121+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY121+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY121)=6,MONTH(DY121)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ121<$DP$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ121>='Ownership Option 3'!$D$25,EJ121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ121)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ121+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ121>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ121)=6,MONTH(EJ121)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU121<$DP$19,$I121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU121>='Ownership Option 3'!$D$25,EU121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU121)=MONTH('Ownership Option 3'!$D$25),YEAR($EU121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU121<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU121>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU121)=MONTH('Ownership Option 3'!$D$22),YEAR($EU121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU121)=MONTH('Ownership Option 3'!$D$22),YEAR(EU121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU121)=MONTH('Ownership Option 3'!$D$22),YEAR(EU121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[98,"1908-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B122>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B122))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B122))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B122)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B122))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B122))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B122))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B122>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B122))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B122))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B122)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B122))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B122))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B122))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B122>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B122))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B122))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B122)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B122))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B122))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B122))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B122>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B122))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B122))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B122)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B122))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B122))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B122))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B122>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B122))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B122))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B122)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B122))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B122))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B122))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B122>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B122))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B122)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B122))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B122)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B122))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B122)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B122))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B122))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B122-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-03-01",{"$f":"IF(AND('Cash Flows'!$L122<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I122,\"\")","v":""},{"$f":"IFERROR(IF(M122=\"\",IF(AND(L122<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L122<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L122>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L122<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L122>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L122<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L122>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L122<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L122>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L122<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L122)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L122)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L122)=MONTH('Lease Option 1'!$D$13),YEAR($L122)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-03-01",{"$f":"IF(AND('Cash Flows'!$L122<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I122,\"\")","v":""},{"$f":"IFERROR(IF(T122=\"\",IF(AND(S122<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S122<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S122>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S122<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S122>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S122<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S122>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S122<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S122>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S122<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S122)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S122)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L122)=MONTH('Lease Option 2'!$D$13),YEAR($L122)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z122<$AB$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z122>='Ownership Option 1'!$D$25,Z122<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z122)=MONTH('Ownership Option 1'!$D$25),YEAR($L122)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z122+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z122+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z122)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z122)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE116:AE121)>0,IF(OR(MONTH(Z122)=6,MONTH(Z122)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z122)=6,MONTH(Z122)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z122)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z122>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z122)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z122)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z122)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z122)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK122<$AB$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN122>='Ownership Option 1'!$D$25,AK122<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK122)=MONTH('Ownership Option 1'!$D$25),YEAR($AK122)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK122+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK122+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK122)=6,MONTH(AK122)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK122)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV122<$AB$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN122>='Ownership Option 1'!$D$25,AV122<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK122)=MONTH('Ownership Option 1'!$D$25),YEAR($AK122)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV122+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV122>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV122)=6,MONTH(AV122)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV122)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG122<$AB$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN122>='Ownership Option 1'!$D$25,BG122<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK122)=MONTH('Ownership Option 1'!$D$25),YEAR($AK122)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG122<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG122>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 1'!$D$22),YEAR($DN122)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG122>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG122)=MONTH('Ownership Option 1'!$D$22),YEAR(BG122)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG122)=MONTH('Ownership Option 1'!$D$22),YEAR(BG122)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG122)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT122<$BV$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN122>='Ownership Option 2'!$D$25,BT122<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT122)=MONTH('Ownership Option 2'!$D25),YEAR($BT122)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT122+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT122+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT122)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT122)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY116:BY121)>0,IF(OR(MONTH(BT122)=6,MONTH(BT122)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT122)=6,MONTH(BT122)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT122)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT122)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE122<$BV$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN122>='Ownership Option 2'!$D$25,CE122<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK122)=MONTH('Ownership Option 2'!$D$25),YEAR($AK122)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE122+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE122+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE122)=6,MONTH(CE122)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE122)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP122<$BV$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN122>='Ownership Option 2'!$D$25,CP122<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK122)=MONTH('Ownership Option 2'!$D$25),YEAR($AK122)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP122+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP122>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP122)=6,MONTH(CP122)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP122)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA122<$BV$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA122>='Ownership Option 2'!$D$25,DA122<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA122)=MONTH('Ownership Option 2'!$D$25),YEAR($DA122)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA122<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA122>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA122)=MONTH('Ownership Option 2'!$D$22),YEAR($DA122)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA122>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA122)=MONTH('Ownership Option 2'!$D$22),YEAR(DA122)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA122)=MONTH('Ownership Option 2'!$D$22),YEAR(DA122)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA122)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN122<$DP$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN122>='Ownership Option 3'!$D$25,DN122<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 3'!$D$25),YEAR($DN122)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN122+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN122+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN122)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN122)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS116:DS121)>0,IF(OR(MONTH(DN122)=6,MONTH(DN122)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN122)=6,MONTH(DN122)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN122>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN122)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN122)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN122)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN122)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY122<$DP$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY122>='Ownership Option 3'!$D$25,DY122<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY122)=MONTH('Ownership Option 3'!$D$25),YEAR($DY122)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY122+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY122+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY122)=6,MONTH(DY122)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY122)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY122>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY122)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY122)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY122)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY122)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ122<$DP$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ122>='Ownership Option 3'!$D$25,EJ122<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ122)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ122)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ122+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ122>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ122)=6,MONTH(EJ122)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ122)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ122>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ122)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ122)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ122)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ122)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ122)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU122<$DP$19,$I122,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU122>='Ownership Option 3'!$D$25,EU122<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU122)=MONTH('Ownership Option 3'!$D$25),YEAR($EU122)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU122<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU122>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU122)=MONTH('Ownership Option 3'!$D$22),YEAR($EU122)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU122>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU122)=MONTH('Ownership Option 3'!$D$22),YEAR(EU122)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU122)=MONTH('Ownership Option 3'!$D$22),YEAR(EU122)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU122)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[99,"1908-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B123>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B123))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B123))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B123)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B123))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B123))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B123))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B123>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B123))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B123))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B123)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B123))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B123))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B123))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B123>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B123))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B123))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B123)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B123))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B123))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B123))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B123>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B123))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B123))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B123)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B123))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B123))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B123))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B123>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B123))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B123))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B123)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B123))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B123))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B123))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B123>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B123))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B123)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B123))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B123)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B123))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B123)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B123))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B123))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B123-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-04-01",{"$f":"IF(AND('Cash Flows'!$L123<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I123,\"\")","v":""},{"$f":"IFERROR(IF(M123=\"\",IF(AND(L123<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L123<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L123>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L123<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L123>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L123<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L123>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L123<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L123>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L123<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L123)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L123)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L123)=MONTH('Lease Option 1'!$D$13),YEAR($L123)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-04-01",{"$f":"IF(AND('Cash Flows'!$L123<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I123,\"\")","v":""},{"$f":"IFERROR(IF(T123=\"\",IF(AND(S123<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S123<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S123>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S123<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S123>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S123<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S123>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S123<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S123>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S123<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S123)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S123)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L123)=MONTH('Lease Option 2'!$D$13),YEAR($L123)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z123<$AB$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z123>='Ownership Option 1'!$D$25,Z123<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z123)=MONTH('Ownership Option 1'!$D$25),YEAR($L123)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z123+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z123+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z123)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z123)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE117:AE122)>0,IF(OR(MONTH(Z123)=6,MONTH(Z123)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z123)=6,MONTH(Z123)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z123)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z123>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z123)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z123)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z123)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z123)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK123<$AB$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN123>='Ownership Option 1'!$D$25,AK123<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK123)=MONTH('Ownership Option 1'!$D$25),YEAR($AK123)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK123+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK123+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK123)=6,MONTH(AK123)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK123)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV123<$AB$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN123>='Ownership Option 1'!$D$25,AV123<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK123)=MONTH('Ownership Option 1'!$D$25),YEAR($AK123)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV123+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV123>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV123)=6,MONTH(AV123)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV123)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG123<$AB$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN123>='Ownership Option 1'!$D$25,BG123<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK123)=MONTH('Ownership Option 1'!$D$25),YEAR($AK123)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG123<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG123>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 1'!$D$22),YEAR($DN123)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG123>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG123)=MONTH('Ownership Option 1'!$D$22),YEAR(BG123)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG123)=MONTH('Ownership Option 1'!$D$22),YEAR(BG123)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG123)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT123<$BV$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN123>='Ownership Option 2'!$D$25,BT123<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT123)=MONTH('Ownership Option 2'!$D25),YEAR($BT123)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT123+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT123+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT123)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT123)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY117:BY122)>0,IF(OR(MONTH(BT123)=6,MONTH(BT123)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT123)=6,MONTH(BT123)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT123)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT123)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE123<$BV$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN123>='Ownership Option 2'!$D$25,CE123<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK123)=MONTH('Ownership Option 2'!$D$25),YEAR($AK123)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE123+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE123+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE123)=6,MONTH(CE123)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE123)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP123<$BV$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN123>='Ownership Option 2'!$D$25,CP123<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK123)=MONTH('Ownership Option 2'!$D$25),YEAR($AK123)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP123+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP123>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP123)=6,MONTH(CP123)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP123)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA123<$BV$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA123>='Ownership Option 2'!$D$25,DA123<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA123)=MONTH('Ownership Option 2'!$D$25),YEAR($DA123)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA123<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA123>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA123)=MONTH('Ownership Option 2'!$D$22),YEAR($DA123)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA123>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA123)=MONTH('Ownership Option 2'!$D$22),YEAR(DA123)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA123)=MONTH('Ownership Option 2'!$D$22),YEAR(DA123)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA123)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN123<$DP$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN123>='Ownership Option 3'!$D$25,DN123<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 3'!$D$25),YEAR($DN123)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN123+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN123+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN123)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN123)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS117:DS122)>0,IF(OR(MONTH(DN123)=6,MONTH(DN123)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN123)=6,MONTH(DN123)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN123>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN123)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN123)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN123)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN123)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY123<$DP$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY123>='Ownership Option 3'!$D$25,DY123<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY123)=MONTH('Ownership Option 3'!$D$25),YEAR($DY123)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY123+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY123+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY123)=6,MONTH(DY123)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY123)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY123>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY123)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY123)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY123)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY123)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ123<$DP$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ123>='Ownership Option 3'!$D$25,EJ123<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ123)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ123)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ123+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ123>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ123)=6,MONTH(EJ123)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ123)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ123>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ123)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ123)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ123)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ123)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ123)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU123<$DP$19,$I123,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU123>='Ownership Option 3'!$D$25,EU123<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU123)=MONTH('Ownership Option 3'!$D$25),YEAR($EU123)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU123<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU123>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU123)=MONTH('Ownership Option 3'!$D$22),YEAR($EU123)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU123>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU123)=MONTH('Ownership Option 3'!$D$22),YEAR(EU123)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU123)=MONTH('Ownership Option 3'!$D$22),YEAR(EU123)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU123)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[100,"1908-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B124>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B124))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B124))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B124)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B124))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B124))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B124))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B124>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B124))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B124))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B124)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B124))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B124))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B124))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B124>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B124))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B124))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B124)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B124))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B124))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B124))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B124>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B124))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B124))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B124)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B124))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B124))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B124))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B124>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B124))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B124))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B124)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B124))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B124))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B124))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B124>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B124))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B124)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B124))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B124)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B124))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B124)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B124))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B124))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B124-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-05-01",{"$f":"IF(AND('Cash Flows'!$L124<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I124,\"\")","v":""},{"$f":"IFERROR(IF(M124=\"\",IF(AND(L124<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L124<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L124>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L124<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L124>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L124<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L124>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L124<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L124>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L124<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L124)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L124)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L124)=MONTH('Lease Option 1'!$D$13),YEAR($L124)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-05-01",{"$f":"IF(AND('Cash Flows'!$L124<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I124,\"\")","v":""},{"$f":"IFERROR(IF(T124=\"\",IF(AND(S124<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S124<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S124>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S124<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S124>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S124<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S124>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S124<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S124>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S124<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S124)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S124)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L124)=MONTH('Lease Option 2'!$D$13),YEAR($L124)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z124<$AB$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z124>='Ownership Option 1'!$D$25,Z124<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z124)=MONTH('Ownership Option 1'!$D$25),YEAR($L124)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z124+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z124+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z124)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z124)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE118:AE123)>0,IF(OR(MONTH(Z124)=6,MONTH(Z124)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z124)=6,MONTH(Z124)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z124)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z124>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z124)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z124)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z124)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z124)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK124<$AB$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN124>='Ownership Option 1'!$D$25,AK124<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK124)=MONTH('Ownership Option 1'!$D$25),YEAR($AK124)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK124+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK124+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK124)=6,MONTH(AK124)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK124)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV124<$AB$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN124>='Ownership Option 1'!$D$25,AV124<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK124)=MONTH('Ownership Option 1'!$D$25),YEAR($AK124)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV124+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV124>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV124)=6,MONTH(AV124)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV124)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG124<$AB$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN124>='Ownership Option 1'!$D$25,BG124<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK124)=MONTH('Ownership Option 1'!$D$25),YEAR($AK124)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG124<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG124>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 1'!$D$22),YEAR($DN124)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG124>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG124)=MONTH('Ownership Option 1'!$D$22),YEAR(BG124)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG124)=MONTH('Ownership Option 1'!$D$22),YEAR(BG124)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG124)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT124<$BV$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN124>='Ownership Option 2'!$D$25,BT124<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT124)=MONTH('Ownership Option 2'!$D25),YEAR($BT124)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT124+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT124+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT124)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT124)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY118:BY123)>0,IF(OR(MONTH(BT124)=6,MONTH(BT124)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT124)=6,MONTH(BT124)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT124)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT124)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE124<$BV$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN124>='Ownership Option 2'!$D$25,CE124<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK124)=MONTH('Ownership Option 2'!$D$25),YEAR($AK124)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE124+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE124+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE124)=6,MONTH(CE124)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE124)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP124<$BV$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN124>='Ownership Option 2'!$D$25,CP124<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK124)=MONTH('Ownership Option 2'!$D$25),YEAR($AK124)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP124+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP124>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP124)=6,MONTH(CP124)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP124)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA124<$BV$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA124>='Ownership Option 2'!$D$25,DA124<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA124)=MONTH('Ownership Option 2'!$D$25),YEAR($DA124)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA124<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA124>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA124)=MONTH('Ownership Option 2'!$D$22),YEAR($DA124)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA124>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA124)=MONTH('Ownership Option 2'!$D$22),YEAR(DA124)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA124)=MONTH('Ownership Option 2'!$D$22),YEAR(DA124)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA124)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN124<$DP$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN124>='Ownership Option 3'!$D$25,DN124<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 3'!$D$25),YEAR($DN124)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN124+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN124+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN124)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN124)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS118:DS123)>0,IF(OR(MONTH(DN124)=6,MONTH(DN124)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN124)=6,MONTH(DN124)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN124>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN124)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN124)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN124)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN124)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY124<$DP$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY124>='Ownership Option 3'!$D$25,DY124<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY124)=MONTH('Ownership Option 3'!$D$25),YEAR($DY124)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY124+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY124+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY124)=6,MONTH(DY124)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY124)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY124>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY124)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY124)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY124)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY124)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ124<$DP$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ124>='Ownership Option 3'!$D$25,EJ124<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ124)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ124)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ124+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ124>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ124)=6,MONTH(EJ124)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ124)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ124>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ124)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ124)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ124)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ124)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ124)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU124<$DP$19,$I124,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU124>='Ownership Option 3'!$D$25,EU124<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU124)=MONTH('Ownership Option 3'!$D$25),YEAR($EU124)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU124<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU124>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU124)=MONTH('Ownership Option 3'!$D$22),YEAR($EU124)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU124>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU124)=MONTH('Ownership Option 3'!$D$22),YEAR(EU124)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU124)=MONTH('Ownership Option 3'!$D$22),YEAR(EU124)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU124)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[101,"1908-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B125>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B125))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B125))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B125)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B125))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B125))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B125))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B125>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B125))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B125))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B125)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B125))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B125))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B125))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B125>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B125))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B125))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B125)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B125))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B125))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B125))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B125>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B125))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B125))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B125)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B125))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B125))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B125))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B125>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B125))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B125))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B125)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B125))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B125))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B125))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B125>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B125))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B125)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B125))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B125)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B125))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B125)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B125))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B125))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B125-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-06-01",{"$f":"IF(AND('Cash Flows'!$L125<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I125,\"\")","v":""},{"$f":"IFERROR(IF(M125=\"\",IF(AND(L125<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L125<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L125>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L125<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L125>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L125<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L125>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L125<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L125>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L125<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L125)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L125)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L125)=MONTH('Lease Option 1'!$D$13),YEAR($L125)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-06-01",{"$f":"IF(AND('Cash Flows'!$L125<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I125,\"\")","v":""},{"$f":"IFERROR(IF(T125=\"\",IF(AND(S125<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S125<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S125>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S125<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S125>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S125<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S125>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S125<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S125>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S125<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S125)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S125)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L125)=MONTH('Lease Option 2'!$D$13),YEAR($L125)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z125<$AB$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z125>='Ownership Option 1'!$D$25,Z125<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z125)=MONTH('Ownership Option 1'!$D$25),YEAR($L125)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z125+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z125+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z125)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z125)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE119:AE124)>0,IF(OR(MONTH(Z125)=6,MONTH(Z125)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z125)=6,MONTH(Z125)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z125)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z125>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z125)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z125)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z125)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z125)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK125<$AB$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN125>='Ownership Option 1'!$D$25,AK125<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK125)=MONTH('Ownership Option 1'!$D$25),YEAR($AK125)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK125+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK125+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK125)=6,MONTH(AK125)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK125)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV125<$AB$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN125>='Ownership Option 1'!$D$25,AV125<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK125)=MONTH('Ownership Option 1'!$D$25),YEAR($AK125)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV125+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV125>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV125)=6,MONTH(AV125)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV125)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG125<$AB$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN125>='Ownership Option 1'!$D$25,BG125<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK125)=MONTH('Ownership Option 1'!$D$25),YEAR($AK125)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG125<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG125>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 1'!$D$22),YEAR($DN125)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG125>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG125)=MONTH('Ownership Option 1'!$D$22),YEAR(BG125)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG125)=MONTH('Ownership Option 1'!$D$22),YEAR(BG125)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG125)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT125<$BV$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN125>='Ownership Option 2'!$D$25,BT125<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT125)=MONTH('Ownership Option 2'!$D25),YEAR($BT125)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT125+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT125+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT125)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT125)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY119:BY124)>0,IF(OR(MONTH(BT125)=6,MONTH(BT125)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT125)=6,MONTH(BT125)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT125)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT125)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE125<$BV$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN125>='Ownership Option 2'!$D$25,CE125<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK125)=MONTH('Ownership Option 2'!$D$25),YEAR($AK125)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE125+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE125+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE125)=6,MONTH(CE125)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE125)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP125<$BV$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN125>='Ownership Option 2'!$D$25,CP125<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK125)=MONTH('Ownership Option 2'!$D$25),YEAR($AK125)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP125+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP125>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP125)=6,MONTH(CP125)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP125)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA125<$BV$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA125>='Ownership Option 2'!$D$25,DA125<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA125)=MONTH('Ownership Option 2'!$D$25),YEAR($DA125)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA125<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA125>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA125)=MONTH('Ownership Option 2'!$D$22),YEAR($DA125)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA125>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA125)=MONTH('Ownership Option 2'!$D$22),YEAR(DA125)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA125)=MONTH('Ownership Option 2'!$D$22),YEAR(DA125)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA125)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN125<$DP$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN125>='Ownership Option 3'!$D$25,DN125<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 3'!$D$25),YEAR($DN125)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN125+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN125+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN125)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN125)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS119:DS124)>0,IF(OR(MONTH(DN125)=6,MONTH(DN125)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN125)=6,MONTH(DN125)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN125>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN125)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN125)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN125)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN125)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY125<$DP$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY125>='Ownership Option 3'!$D$25,DY125<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY125)=MONTH('Ownership Option 3'!$D$25),YEAR($DY125)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY125+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY125+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY125)=6,MONTH(DY125)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY125)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY125>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY125)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY125)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY125)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY125)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ125<$DP$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ125>='Ownership Option 3'!$D$25,EJ125<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ125)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ125)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ125+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ125>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ125)=6,MONTH(EJ125)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ125)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ125>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ125)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ125)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ125)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ125)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ125)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU125<$DP$19,$I125,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU125>='Ownership Option 3'!$D$25,EU125<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU125)=MONTH('Ownership Option 3'!$D$25),YEAR($EU125)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU125<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU125>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU125)=MONTH('Ownership Option 3'!$D$22),YEAR($EU125)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU125>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU125)=MONTH('Ownership Option 3'!$D$22),YEAR(EU125)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU125)=MONTH('Ownership Option 3'!$D$22),YEAR(EU125)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU125)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[102,"1908-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B126>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B126)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B126))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B126>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B126)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B126))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B126>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B126)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B126))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B126>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B126)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B126))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B126>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B126)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B126))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B126>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B126)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B126)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B126)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B126))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B126-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-07-01",{"$f":"IF(AND('Cash Flows'!$L126<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I126,\"\")","v":""},{"$f":"IFERROR(IF(M126=\"\",IF(AND(L126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L126<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L126>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L126)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L126)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L126)=MONTH('Lease Option 1'!$D$13),YEAR($L126)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-07-01",{"$f":"IF(AND('Cash Flows'!$L126<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I126,\"\")","v":""},{"$f":"IFERROR(IF(T126=\"\",IF(AND(S126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S126<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S126>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S126)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S126)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L126)=MONTH('Lease Option 2'!$D$13),YEAR($L126)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z126<$AB$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z126>='Ownership Option 1'!$D$25,Z126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z126)=MONTH('Ownership Option 1'!$D$25),YEAR($L126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z126+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z126+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z126)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z126)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE120:AE125)>0,IF(OR(MONTH(Z126)=6,MONTH(Z126)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z126)=6,MONTH(Z126)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK126<$AB$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN126>='Ownership Option 1'!$D$25,AK126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK126+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK126+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK126)=6,MONTH(AK126)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV126<$AB$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN126>='Ownership Option 1'!$D$25,AV126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV126+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV126>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV126)=6,MONTH(AV126)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG126<$AB$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN126>='Ownership Option 1'!$D$25,BG126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG126<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG126>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 1'!$D$22),YEAR($DN126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG126)=MONTH('Ownership Option 1'!$D$22),YEAR(BG126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG126)=MONTH('Ownership Option 1'!$D$22),YEAR(BG126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT126<$BV$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN126>='Ownership Option 2'!$D$25,BT126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT126)=MONTH('Ownership Option 2'!$D25),YEAR($BT126)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT126+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT126+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT126)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT126)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY120:BY125)>0,IF(OR(MONTH(BT126)=6,MONTH(BT126)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT126)=6,MONTH(BT126)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE126<$BV$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN126>='Ownership Option 2'!$D$25,CE126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK126)=MONTH('Ownership Option 2'!$D$25),YEAR($AK126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE126+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE126+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE126)=6,MONTH(CE126)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP126<$BV$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN126>='Ownership Option 2'!$D$25,CP126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK126)=MONTH('Ownership Option 2'!$D$25),YEAR($AK126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP126+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP126>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP126)=6,MONTH(CP126)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA126<$BV$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA126>='Ownership Option 2'!$D$25,DA126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA126)=MONTH('Ownership Option 2'!$D$25),YEAR($DA126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA126<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA126>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA126)=MONTH('Ownership Option 2'!$D$22),YEAR($DA126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA126)=MONTH('Ownership Option 2'!$D$22),YEAR(DA126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA126)=MONTH('Ownership Option 2'!$D$22),YEAR(DA126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN126<$DP$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN126>='Ownership Option 3'!$D$25,DN126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 3'!$D$25),YEAR($DN126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN126+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN126+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN126)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN126)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS120:DS125)>0,IF(OR(MONTH(DN126)=6,MONTH(DN126)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN126)=6,MONTH(DN126)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY126<$DP$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY126>='Ownership Option 3'!$D$25,DY126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY126)=MONTH('Ownership Option 3'!$D$25),YEAR($DY126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY126+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY126+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY126)=6,MONTH(DY126)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ126<$DP$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ126>='Ownership Option 3'!$D$25,EJ126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ126)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ126+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ126>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ126)=6,MONTH(EJ126)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU126<$DP$19,$I126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU126>='Ownership Option 3'!$D$25,EU126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU126)=MONTH('Ownership Option 3'!$D$25),YEAR($EU126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU126<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU126>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU126)=MONTH('Ownership Option 3'!$D$22),YEAR($EU126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU126)=MONTH('Ownership Option 3'!$D$22),YEAR(EU126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU126)=MONTH('Ownership Option 3'!$D$22),YEAR(EU126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[103,"1908-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B127>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B127))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B127))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B127)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B127))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B127))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B127))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B127>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B127))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B127))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B127)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B127))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B127))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B127))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B127>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B127))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B127))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B127)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B127))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B127))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B127))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B127>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B127))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B127))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B127)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B127))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B127))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B127))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B127>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B127))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B127))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B127)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B127))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B127))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B127))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B127>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B127))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B127)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B127))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B127)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B127))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B127)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B127))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B127))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B127-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-08-01",{"$f":"IF(AND('Cash Flows'!$L127<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I127,\"\")","v":""},{"$f":"IFERROR(IF(M127=\"\",IF(AND(L127<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L127<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L127>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L127<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L127>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L127<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L127>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L127<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L127>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L127<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L127)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L127)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L127)=MONTH('Lease Option 1'!$D$13),YEAR($L127)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-08-01",{"$f":"IF(AND('Cash Flows'!$L127<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I127,\"\")","v":""},{"$f":"IFERROR(IF(T127=\"\",IF(AND(S127<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S127<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S127>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S127<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S127>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S127<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S127>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S127<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S127>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S127<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S127)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S127)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L127)=MONTH('Lease Option 2'!$D$13),YEAR($L127)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z127<$AB$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z127>='Ownership Option 1'!$D$25,Z127<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z127)=MONTH('Ownership Option 1'!$D$25),YEAR($L127)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z127+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z127+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z127)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z127)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE121:AE126)>0,IF(OR(MONTH(Z127)=6,MONTH(Z127)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z127)=6,MONTH(Z127)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z127)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z127>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z127)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z127)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z127)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z127)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK127<$AB$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN127>='Ownership Option 1'!$D$25,AK127<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK127)=MONTH('Ownership Option 1'!$D$25),YEAR($AK127)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK127+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK127+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK127)=6,MONTH(AK127)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK127)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV127<$AB$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN127>='Ownership Option 1'!$D$25,AV127<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK127)=MONTH('Ownership Option 1'!$D$25),YEAR($AK127)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV127+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV127>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV127)=6,MONTH(AV127)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV127)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG127<$AB$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN127>='Ownership Option 1'!$D$25,BG127<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK127)=MONTH('Ownership Option 1'!$D$25),YEAR($AK127)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG127<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG127>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 1'!$D$22),YEAR($DN127)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG127>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG127)=MONTH('Ownership Option 1'!$D$22),YEAR(BG127)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG127)=MONTH('Ownership Option 1'!$D$22),YEAR(BG127)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG127)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT127<$BV$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN127>='Ownership Option 2'!$D$25,BT127<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT127)=MONTH('Ownership Option 2'!$D25),YEAR($BT127)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT127+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT127+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT127)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT127)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY121:BY126)>0,IF(OR(MONTH(BT127)=6,MONTH(BT127)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT127)=6,MONTH(BT127)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT127)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT127)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE127<$BV$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN127>='Ownership Option 2'!$D$25,CE127<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK127)=MONTH('Ownership Option 2'!$D$25),YEAR($AK127)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE127+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE127+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE127)=6,MONTH(CE127)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE127)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP127<$BV$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN127>='Ownership Option 2'!$D$25,CP127<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK127)=MONTH('Ownership Option 2'!$D$25),YEAR($AK127)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP127+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP127>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP127)=6,MONTH(CP127)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP127)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA127<$BV$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA127>='Ownership Option 2'!$D$25,DA127<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA127)=MONTH('Ownership Option 2'!$D$25),YEAR($DA127)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA127<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA127>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA127)=MONTH('Ownership Option 2'!$D$22),YEAR($DA127)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA127>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA127)=MONTH('Ownership Option 2'!$D$22),YEAR(DA127)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA127)=MONTH('Ownership Option 2'!$D$22),YEAR(DA127)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA127)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN127<$DP$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN127>='Ownership Option 3'!$D$25,DN127<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 3'!$D$25),YEAR($DN127)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN127+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN127+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN127)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN127)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS121:DS126)>0,IF(OR(MONTH(DN127)=6,MONTH(DN127)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN127)=6,MONTH(DN127)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN127>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN127)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN127)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN127)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN127)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY127<$DP$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY127>='Ownership Option 3'!$D$25,DY127<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY127)=MONTH('Ownership Option 3'!$D$25),YEAR($DY127)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY127+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY127+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY127)=6,MONTH(DY127)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY127)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY127>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY127)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY127)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY127)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY127)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ127<$DP$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ127>='Ownership Option 3'!$D$25,EJ127<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ127)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ127)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ127+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ127>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ127)=6,MONTH(EJ127)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ127)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ127>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ127)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ127)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ127)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ127)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ127)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU127<$DP$19,$I127,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU127>='Ownership Option 3'!$D$25,EU127<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU127)=MONTH('Ownership Option 3'!$D$25),YEAR($EU127)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU127<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU127>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU127)=MONTH('Ownership Option 3'!$D$22),YEAR($EU127)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU127>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU127)=MONTH('Ownership Option 3'!$D$22),YEAR(EU127)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU127)=MONTH('Ownership Option 3'!$D$22),YEAR(EU127)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU127)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[104,"1908-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B128>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B128))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B128))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B128)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B128))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B128))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B128))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B128>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B128))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B128))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B128)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B128))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B128))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B128))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B128>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B128))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B128))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B128)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B128))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B128))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B128))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B128>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B128))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B128))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B128)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B128))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B128))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B128))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B128>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B128))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B128))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B128)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B128))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B128))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B128))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B128>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B128))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B128)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B128))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B128)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B128))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B128)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B128))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B128))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B128-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-09-01",{"$f":"IF(AND('Cash Flows'!$L128<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I128,\"\")","v":""},{"$f":"IFERROR(IF(M128=\"\",IF(AND(L128<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L128<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L128>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L128<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L128>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L128<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L128>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L128<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L128>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L128<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L128)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L128)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L128)=MONTH('Lease Option 1'!$D$13),YEAR($L128)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-09-01",{"$f":"IF(AND('Cash Flows'!$L128<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I128,\"\")","v":""},{"$f":"IFERROR(IF(T128=\"\",IF(AND(S128<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S128<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S128>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S128<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S128>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S128<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S128>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S128<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S128>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S128<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S128)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S128)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L128)=MONTH('Lease Option 2'!$D$13),YEAR($L128)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z128<$AB$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z128>='Ownership Option 1'!$D$25,Z128<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z128)=MONTH('Ownership Option 1'!$D$25),YEAR($L128)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z128+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z128+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z128)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z128)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE122:AE127)>0,IF(OR(MONTH(Z128)=6,MONTH(Z128)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z128)=6,MONTH(Z128)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z128)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z128>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z128)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z128)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z128)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z128)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK128<$AB$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN128>='Ownership Option 1'!$D$25,AK128<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK128)=MONTH('Ownership Option 1'!$D$25),YEAR($AK128)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK128+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK128+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK128)=6,MONTH(AK128)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK128)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV128<$AB$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN128>='Ownership Option 1'!$D$25,AV128<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK128)=MONTH('Ownership Option 1'!$D$25),YEAR($AK128)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV128+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV128>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV128)=6,MONTH(AV128)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV128)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG128<$AB$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN128>='Ownership Option 1'!$D$25,BG128<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK128)=MONTH('Ownership Option 1'!$D$25),YEAR($AK128)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG128<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG128>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 1'!$D$22),YEAR($DN128)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG128>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG128)=MONTH('Ownership Option 1'!$D$22),YEAR(BG128)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG128)=MONTH('Ownership Option 1'!$D$22),YEAR(BG128)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG128)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT128<$BV$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN128>='Ownership Option 2'!$D$25,BT128<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT128)=MONTH('Ownership Option 2'!$D25),YEAR($BT128)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT128+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT128+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT128)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT128)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY122:BY127)>0,IF(OR(MONTH(BT128)=6,MONTH(BT128)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT128)=6,MONTH(BT128)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT128)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT128)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE128<$BV$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN128>='Ownership Option 2'!$D$25,CE128<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK128)=MONTH('Ownership Option 2'!$D$25),YEAR($AK128)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE128+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE128+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE128)=6,MONTH(CE128)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE128)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP128<$BV$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN128>='Ownership Option 2'!$D$25,CP128<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK128)=MONTH('Ownership Option 2'!$D$25),YEAR($AK128)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP128+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP128>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP128)=6,MONTH(CP128)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP128)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA128<$BV$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA128>='Ownership Option 2'!$D$25,DA128<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA128)=MONTH('Ownership Option 2'!$D$25),YEAR($DA128)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA128<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA128>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA128)=MONTH('Ownership Option 2'!$D$22),YEAR($DA128)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA128>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA128)=MONTH('Ownership Option 2'!$D$22),YEAR(DA128)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA128)=MONTH('Ownership Option 2'!$D$22),YEAR(DA128)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA128)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN128<$DP$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN128>='Ownership Option 3'!$D$25,DN128<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 3'!$D$25),YEAR($DN128)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN128+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN128+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN128)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN128)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS122:DS127)>0,IF(OR(MONTH(DN128)=6,MONTH(DN128)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN128)=6,MONTH(DN128)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN128>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN128)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN128)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN128)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN128)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY128<$DP$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY128>='Ownership Option 3'!$D$25,DY128<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY128)=MONTH('Ownership Option 3'!$D$25),YEAR($DY128)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY128+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY128+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY128)=6,MONTH(DY128)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY128)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY128>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY128)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY128)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY128)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY128)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ128<$DP$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ128>='Ownership Option 3'!$D$25,EJ128<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ128)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ128)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ128+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ128>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ128)=6,MONTH(EJ128)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ128)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ128>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ128)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ128)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ128)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ128)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ128)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU128<$DP$19,$I128,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU128>='Ownership Option 3'!$D$25,EU128<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU128)=MONTH('Ownership Option 3'!$D$25),YEAR($EU128)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU128<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU128>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU128)=MONTH('Ownership Option 3'!$D$22),YEAR($EU128)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU128>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU128)=MONTH('Ownership Option 3'!$D$22),YEAR(EU128)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU128)=MONTH('Ownership Option 3'!$D$22),YEAR(EU128)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU128)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[105,"1908-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B129>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B129))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B129))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B129)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B129))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B129))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B129))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B129>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B129))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B129))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B129)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B129))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B129))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B129))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B129>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B129))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B129))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B129)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B129))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B129))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B129))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B129>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B129))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B129))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B129)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B129))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B129))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B129))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B129>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B129))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B129))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B129)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B129))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B129))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B129))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B129>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B129))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B129)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B129))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B129)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B129))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B129)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B129))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B129))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B129-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-10-01",{"$f":"IF(AND('Cash Flows'!$L129<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I129,\"\")","v":""},{"$f":"IFERROR(IF(M129=\"\",IF(AND(L129<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L129<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L129>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L129<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L129>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L129<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L129>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L129<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L129>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L129<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L129)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L129)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L129)=MONTH('Lease Option 1'!$D$13),YEAR($L129)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-10-01",{"$f":"IF(AND('Cash Flows'!$L129<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I129,\"\")","v":""},{"$f":"IFERROR(IF(T129=\"\",IF(AND(S129<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S129<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S129>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S129<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S129>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S129<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S129>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S129<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S129>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S129<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S129)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S129)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L129)=MONTH('Lease Option 2'!$D$13),YEAR($L129)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z129<$AB$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z129>='Ownership Option 1'!$D$25,Z129<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z129)=MONTH('Ownership Option 1'!$D$25),YEAR($L129)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z129+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z129+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z129)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z129)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE123:AE128)>0,IF(OR(MONTH(Z129)=6,MONTH(Z129)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z129)=6,MONTH(Z129)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z129)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z129>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z129)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z129)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z129)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z129)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK129<$AB$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN129>='Ownership Option 1'!$D$25,AK129<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK129)=MONTH('Ownership Option 1'!$D$25),YEAR($AK129)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK129+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK129+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK129)=6,MONTH(AK129)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK129)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV129<$AB$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN129>='Ownership Option 1'!$D$25,AV129<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK129)=MONTH('Ownership Option 1'!$D$25),YEAR($AK129)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV129+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV129>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV129)=6,MONTH(AV129)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV129)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG129<$AB$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN129>='Ownership Option 1'!$D$25,BG129<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK129)=MONTH('Ownership Option 1'!$D$25),YEAR($AK129)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG129<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG129>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 1'!$D$22),YEAR($DN129)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG129>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG129)=MONTH('Ownership Option 1'!$D$22),YEAR(BG129)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG129)=MONTH('Ownership Option 1'!$D$22),YEAR(BG129)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG129)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT129<$BV$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN129>='Ownership Option 2'!$D$25,BT129<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT129)=MONTH('Ownership Option 2'!$D25),YEAR($BT129)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT129+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT129+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT129)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT129)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY123:BY128)>0,IF(OR(MONTH(BT129)=6,MONTH(BT129)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT129)=6,MONTH(BT129)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT129)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT129)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE129<$BV$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN129>='Ownership Option 2'!$D$25,CE129<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK129)=MONTH('Ownership Option 2'!$D$25),YEAR($AK129)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE129+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE129+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE129)=6,MONTH(CE129)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE129)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP129<$BV$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN129>='Ownership Option 2'!$D$25,CP129<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK129)=MONTH('Ownership Option 2'!$D$25),YEAR($AK129)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP129+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP129>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP129)=6,MONTH(CP129)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP129)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA129<$BV$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA129>='Ownership Option 2'!$D$25,DA129<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA129)=MONTH('Ownership Option 2'!$D$25),YEAR($DA129)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA129<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA129>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA129)=MONTH('Ownership Option 2'!$D$22),YEAR($DA129)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA129>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA129)=MONTH('Ownership Option 2'!$D$22),YEAR(DA129)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA129)=MONTH('Ownership Option 2'!$D$22),YEAR(DA129)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA129)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN129<$DP$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN129>='Ownership Option 3'!$D$25,DN129<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 3'!$D$25),YEAR($DN129)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN129+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN129+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN129)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN129)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS123:DS128)>0,IF(OR(MONTH(DN129)=6,MONTH(DN129)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN129)=6,MONTH(DN129)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN129>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN129)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN129)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN129)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN129)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY129<$DP$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY129>='Ownership Option 3'!$D$25,DY129<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY129)=MONTH('Ownership Option 3'!$D$25),YEAR($DY129)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY129+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY129+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY129)=6,MONTH(DY129)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY129)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY129>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY129)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY129)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY129)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY129)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ129<$DP$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ129>='Ownership Option 3'!$D$25,EJ129<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ129)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ129)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ129+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ129>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ129)=6,MONTH(EJ129)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ129)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ129>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ129)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ129)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ129)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ129)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ129)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU129<$DP$19,$I129,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU129>='Ownership Option 3'!$D$25,EU129<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU129)=MONTH('Ownership Option 3'!$D$25),YEAR($EU129)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU129<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU129>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU129)=MONTH('Ownership Option 3'!$D$22),YEAR($EU129)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU129>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU129)=MONTH('Ownership Option 3'!$D$22),YEAR(EU129)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU129)=MONTH('Ownership Option 3'!$D$22),YEAR(EU129)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU129)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[106,"1908-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B130>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B130))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B130))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B130)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B130))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B130))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B130))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B130>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B130))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B130))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B130)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B130))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B130))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B130))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B130>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B130))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B130))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B130)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B130))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B130))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B130))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B130>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B130))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B130))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B130)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B130))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B130))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B130))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B130>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B130))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B130))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B130)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B130))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B130))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B130))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B130>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B130))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B130)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B130))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B130)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B130))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B130)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B130))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B130))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B130-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-11-01",{"$f":"IF(AND('Cash Flows'!$L130<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I130,\"\")","v":""},{"$f":"IFERROR(IF(M130=\"\",IF(AND(L130<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L130<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L130>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L130<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L130>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L130<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L130>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L130<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L130>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L130<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L130)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L130)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L130)=MONTH('Lease Option 1'!$D$13),YEAR($L130)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-11-01",{"$f":"IF(AND('Cash Flows'!$L130<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I130,\"\")","v":""},{"$f":"IFERROR(IF(T130=\"\",IF(AND(S130<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S130<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S130>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S130<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S130>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S130<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S130>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S130<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S130>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S130<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S130)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S130)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L130)=MONTH('Lease Option 2'!$D$13),YEAR($L130)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z130<$AB$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z130>='Ownership Option 1'!$D$25,Z130<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z130)=MONTH('Ownership Option 1'!$D$25),YEAR($L130)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z130+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z130+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z130)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z130)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE124:AE129)>0,IF(OR(MONTH(Z130)=6,MONTH(Z130)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z130)=6,MONTH(Z130)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z130)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z130>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z130)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z130)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z130)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z130)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK130<$AB$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN130>='Ownership Option 1'!$D$25,AK130<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK130)=MONTH('Ownership Option 1'!$D$25),YEAR($AK130)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK130+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK130+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK130)=6,MONTH(AK130)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK130)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV130<$AB$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN130>='Ownership Option 1'!$D$25,AV130<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK130)=MONTH('Ownership Option 1'!$D$25),YEAR($AK130)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV130+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV130>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV130)=6,MONTH(AV130)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV130)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG130<$AB$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN130>='Ownership Option 1'!$D$25,BG130<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK130)=MONTH('Ownership Option 1'!$D$25),YEAR($AK130)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG130<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG130>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 1'!$D$22),YEAR($DN130)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG130>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG130)=MONTH('Ownership Option 1'!$D$22),YEAR(BG130)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG130)=MONTH('Ownership Option 1'!$D$22),YEAR(BG130)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG130)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT130<$BV$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN130>='Ownership Option 2'!$D$25,BT130<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT130)=MONTH('Ownership Option 2'!$D25),YEAR($BT130)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT130+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT130+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT130)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT130)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY124:BY129)>0,IF(OR(MONTH(BT130)=6,MONTH(BT130)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT130)=6,MONTH(BT130)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT130)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT130)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE130<$BV$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN130>='Ownership Option 2'!$D$25,CE130<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK130)=MONTH('Ownership Option 2'!$D$25),YEAR($AK130)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE130+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE130+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE130)=6,MONTH(CE130)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE130)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP130<$BV$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN130>='Ownership Option 2'!$D$25,CP130<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK130)=MONTH('Ownership Option 2'!$D$25),YEAR($AK130)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP130+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP130>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP130)=6,MONTH(CP130)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP130)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA130<$BV$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA130>='Ownership Option 2'!$D$25,DA130<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA130)=MONTH('Ownership Option 2'!$D$25),YEAR($DA130)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA130<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA130>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA130)=MONTH('Ownership Option 2'!$D$22),YEAR($DA130)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA130>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA130)=MONTH('Ownership Option 2'!$D$22),YEAR(DA130)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA130)=MONTH('Ownership Option 2'!$D$22),YEAR(DA130)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA130)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN130<$DP$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN130>='Ownership Option 3'!$D$25,DN130<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 3'!$D$25),YEAR($DN130)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN130+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN130+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN130)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN130)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS124:DS129)>0,IF(OR(MONTH(DN130)=6,MONTH(DN130)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN130)=6,MONTH(DN130)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN130>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN130)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN130)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN130)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN130)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY130<$DP$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY130>='Ownership Option 3'!$D$25,DY130<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY130)=MONTH('Ownership Option 3'!$D$25),YEAR($DY130)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY130+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY130+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY130)=6,MONTH(DY130)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY130)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY130>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY130)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY130)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY130)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY130)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ130<$DP$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ130>='Ownership Option 3'!$D$25,EJ130<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ130)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ130)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ130+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ130>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ130)=6,MONTH(EJ130)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ130)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ130>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ130)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ130)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ130)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ130)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ130)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU130<$DP$19,$I130,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU130>='Ownership Option 3'!$D$25,EU130<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU130)=MONTH('Ownership Option 3'!$D$25),YEAR($EU130)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU130<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU130>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU130)=MONTH('Ownership Option 3'!$D$22),YEAR($EU130)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU130>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU130)=MONTH('Ownership Option 3'!$D$22),YEAR(EU130)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU130)=MONTH('Ownership Option 3'!$D$22),YEAR(EU130)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU130)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[107,"1908-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B131>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B131)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B131))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B131>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B131)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B131))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B131>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B131)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B131))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B131>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B131)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B131))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B131>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B131)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B131))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B131>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B131)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B131)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B131)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B131))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B131-TODAY())/365.25))),\"\")","v":""},0,0,null,"1908-12-01",{"$f":"IF(AND('Cash Flows'!$L131<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I131,\"\")","v":""},{"$f":"IFERROR(IF(M131=\"\",IF(AND(L131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L131<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L131>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L131)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L131)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L131)=MONTH('Lease Option 1'!$D$13),YEAR($L131)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1908-12-01",{"$f":"IF(AND('Cash Flows'!$L131<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I131,\"\")","v":""},{"$f":"IFERROR(IF(T131=\"\",IF(AND(S131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S131<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S131>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S131)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S131)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L131)=MONTH('Lease Option 2'!$D$13),YEAR($L131)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z131<$AB$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z131>='Ownership Option 1'!$D$25,Z131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z131)=MONTH('Ownership Option 1'!$D$25),YEAR($L131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z131+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z131+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z131)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z131)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE125:AE130)>0,IF(OR(MONTH(Z131)=6,MONTH(Z131)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z131)=6,MONTH(Z131)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1908-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK131<$AB$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN131>='Ownership Option 1'!$D$25,AK131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK131+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK131+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK131)=6,MONTH(AK131)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV131<$AB$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN131>='Ownership Option 1'!$D$25,AV131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV131+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV131>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV131)=6,MONTH(AV131)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG131<$AB$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN131>='Ownership Option 1'!$D$25,BG131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG131<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG131>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 1'!$D$22),YEAR($DN131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG131)=MONTH('Ownership Option 1'!$D$22),YEAR(BG131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG131)=MONTH('Ownership Option 1'!$D$22),YEAR(BG131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT131<$BV$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN131>='Ownership Option 2'!$D$25,BT131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT131)=MONTH('Ownership Option 2'!$D25),YEAR($BT131)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT131+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT131+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT131)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT131)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY125:BY130)>0,IF(OR(MONTH(BT131)=6,MONTH(BT131)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT131)=6,MONTH(BT131)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE131<$BV$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN131>='Ownership Option 2'!$D$25,CE131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK131)=MONTH('Ownership Option 2'!$D$25),YEAR($AK131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE131+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE131+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE131)=6,MONTH(CE131)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP131<$BV$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN131>='Ownership Option 2'!$D$25,CP131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK131)=MONTH('Ownership Option 2'!$D$25),YEAR($AK131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP131+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP131>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP131)=6,MONTH(CP131)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA131<$BV$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA131>='Ownership Option 2'!$D$25,DA131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA131)=MONTH('Ownership Option 2'!$D$25),YEAR($DA131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA131<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA131>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA131)=MONTH('Ownership Option 2'!$D$22),YEAR($DA131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA131)=MONTH('Ownership Option 2'!$D$22),YEAR(DA131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA131)=MONTH('Ownership Option 2'!$D$22),YEAR(DA131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1908-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN131<$DP$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN131>='Ownership Option 3'!$D$25,DN131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 3'!$D$25),YEAR($DN131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN131+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN131+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN131)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN131)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS125:DS130)>0,IF(OR(MONTH(DN131)=6,MONTH(DN131)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN131)=6,MONTH(DN131)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY131<$DP$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY131>='Ownership Option 3'!$D$25,DY131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY131)=MONTH('Ownership Option 3'!$D$25),YEAR($DY131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY131+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY131+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY131)=6,MONTH(DY131)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ131<$DP$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ131>='Ownership Option 3'!$D$25,EJ131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ131)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ131+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ131>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ131)=6,MONTH(EJ131)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1908-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU131<$DP$19,$I131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU131>='Ownership Option 3'!$D$25,EU131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU131)=MONTH('Ownership Option 3'!$D$25),YEAR($EU131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU131<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU131>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU131)=MONTH('Ownership Option 3'!$D$22),YEAR($EU131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU131)=MONTH('Ownership Option 3'!$D$22),YEAR(EU131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU131)=MONTH('Ownership Option 3'!$D$22),YEAR(EU131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[108,"1909-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B132>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B132)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B132))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B132>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B132)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B132))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B132>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B132)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B132))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B132>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B132)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B132))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B132>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B132)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B132))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B132>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B132)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B132)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B132)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B132))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B132-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-01-01",{"$f":"IF(AND('Cash Flows'!$L132<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I132,\"\")","v":""},{"$f":"IFERROR(IF(M132=\"\",IF(AND(L132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L132<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L132>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L132)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L132)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L132)=MONTH('Lease Option 1'!$D$13),YEAR($L132)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-01-01",{"$f":"IF(AND('Cash Flows'!$L132<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I132,\"\")","v":""},{"$f":"IFERROR(IF(T132=\"\",IF(AND(S132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S132<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S132>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S132)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S132)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L132)=MONTH('Lease Option 2'!$D$13),YEAR($L132)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z132<$AB$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z132>='Ownership Option 1'!$D$25,Z132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z132)=MONTH('Ownership Option 1'!$D$25),YEAR($L132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z132+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z132+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z132)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z132)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE126:AE131)>0,IF(OR(MONTH(Z132)=6,MONTH(Z132)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z132)=6,MONTH(Z132)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK132<$AB$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN132>='Ownership Option 1'!$D$25,AK132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK132+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK132+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK132)=6,MONTH(AK132)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV132<$AB$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN132>='Ownership Option 1'!$D$25,AV132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV132+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV132>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV132)=6,MONTH(AV132)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG132<$AB$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN132>='Ownership Option 1'!$D$25,BG132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG132<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG132>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 1'!$D$22),YEAR($DN132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG132)=MONTH('Ownership Option 1'!$D$22),YEAR(BG132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG132)=MONTH('Ownership Option 1'!$D$22),YEAR(BG132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT132<$BV$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN132>='Ownership Option 2'!$D$25,BT132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT132)=MONTH('Ownership Option 2'!$D25),YEAR($BT132)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT132+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT132+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT132)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT132)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY126:BY131)>0,IF(OR(MONTH(BT132)=6,MONTH(BT132)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT132)=6,MONTH(BT132)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE132<$BV$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN132>='Ownership Option 2'!$D$25,CE132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK132)=MONTH('Ownership Option 2'!$D$25),YEAR($AK132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE132+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE132+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE132)=6,MONTH(CE132)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP132<$BV$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN132>='Ownership Option 2'!$D$25,CP132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK132)=MONTH('Ownership Option 2'!$D$25),YEAR($AK132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP132+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP132>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP132)=6,MONTH(CP132)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA132<$BV$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA132>='Ownership Option 2'!$D$25,DA132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA132)=MONTH('Ownership Option 2'!$D$25),YEAR($DA132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA132<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA132>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA132)=MONTH('Ownership Option 2'!$D$22),YEAR($DA132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA132)=MONTH('Ownership Option 2'!$D$22),YEAR(DA132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA132)=MONTH('Ownership Option 2'!$D$22),YEAR(DA132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN132<$DP$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN132>='Ownership Option 3'!$D$25,DN132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 3'!$D$25),YEAR($DN132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN132+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN132+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN132)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN132)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS126:DS131)>0,IF(OR(MONTH(DN132)=6,MONTH(DN132)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN132)=6,MONTH(DN132)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY132<$DP$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY132>='Ownership Option 3'!$D$25,DY132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY132)=MONTH('Ownership Option 3'!$D$25),YEAR($DY132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY132+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY132+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY132)=6,MONTH(DY132)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ132<$DP$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ132>='Ownership Option 3'!$D$25,EJ132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ132)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ132+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ132>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ132)=6,MONTH(EJ132)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU132<$DP$19,$I132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU132>='Ownership Option 3'!$D$25,EU132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU132)=MONTH('Ownership Option 3'!$D$25),YEAR($EU132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU132<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU132>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU132)=MONTH('Ownership Option 3'!$D$22),YEAR($EU132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU132)=MONTH('Ownership Option 3'!$D$22),YEAR(EU132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU132)=MONTH('Ownership Option 3'!$D$22),YEAR(EU132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[109,"1909-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B133>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B133))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B133))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B133)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B133))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B133))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B133))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B133>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B133))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B133))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B133)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B133))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B133))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B133))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B133>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B133))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B133))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B133)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B133))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B133))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B133))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B133>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B133))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B133))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B133)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B133))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B133))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B133))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B133>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B133))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B133))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B133)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B133))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B133))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B133))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B133>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B133))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B133)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B133))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B133)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B133))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B133)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B133))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B133))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B133-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-02-01",{"$f":"IF(AND('Cash Flows'!$L133<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I133,\"\")","v":""},{"$f":"IFERROR(IF(M133=\"\",IF(AND(L133<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L133<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L133>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L133<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L133>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L133<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L133>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L133<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L133>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L133<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L133)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L133)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L133)=MONTH('Lease Option 1'!$D$13),YEAR($L133)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-02-01",{"$f":"IF(AND('Cash Flows'!$L133<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I133,\"\")","v":""},{"$f":"IFERROR(IF(T133=\"\",IF(AND(S133<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S133<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S133>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S133<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S133>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S133<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S133>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S133<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S133>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S133<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S133)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S133)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L133)=MONTH('Lease Option 2'!$D$13),YEAR($L133)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z133<$AB$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z133>='Ownership Option 1'!$D$25,Z133<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z133)=MONTH('Ownership Option 1'!$D$25),YEAR($L133)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z133+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z133+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z133)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z133)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE127:AE132)>0,IF(OR(MONTH(Z133)=6,MONTH(Z133)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z133)=6,MONTH(Z133)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z133)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z133>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z133)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z133)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z133)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z133)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK133<$AB$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN133>='Ownership Option 1'!$D$25,AK133<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK133)=MONTH('Ownership Option 1'!$D$25),YEAR($AK133)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK133+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK133+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK133)=6,MONTH(AK133)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK133)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV133<$AB$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN133>='Ownership Option 1'!$D$25,AV133<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK133)=MONTH('Ownership Option 1'!$D$25),YEAR($AK133)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV133+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV133>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV133)=6,MONTH(AV133)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV133)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG133<$AB$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN133>='Ownership Option 1'!$D$25,BG133<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK133)=MONTH('Ownership Option 1'!$D$25),YEAR($AK133)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG133<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG133>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 1'!$D$22),YEAR($DN133)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG133>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG133)=MONTH('Ownership Option 1'!$D$22),YEAR(BG133)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG133)=MONTH('Ownership Option 1'!$D$22),YEAR(BG133)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG133)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT133<$BV$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN133>='Ownership Option 2'!$D$25,BT133<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT133)=MONTH('Ownership Option 2'!$D25),YEAR($BT133)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT133+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT133+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT133)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT133)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY127:BY132)>0,IF(OR(MONTH(BT133)=6,MONTH(BT133)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT133)=6,MONTH(BT133)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT133)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT133)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE133<$BV$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN133>='Ownership Option 2'!$D$25,CE133<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK133)=MONTH('Ownership Option 2'!$D$25),YEAR($AK133)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE133+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE133+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE133)=6,MONTH(CE133)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE133)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP133<$BV$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN133>='Ownership Option 2'!$D$25,CP133<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK133)=MONTH('Ownership Option 2'!$D$25),YEAR($AK133)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP133+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP133>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP133)=6,MONTH(CP133)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP133)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA133<$BV$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA133>='Ownership Option 2'!$D$25,DA133<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA133)=MONTH('Ownership Option 2'!$D$25),YEAR($DA133)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA133<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA133>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA133)=MONTH('Ownership Option 2'!$D$22),YEAR($DA133)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA133>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA133)=MONTH('Ownership Option 2'!$D$22),YEAR(DA133)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA133)=MONTH('Ownership Option 2'!$D$22),YEAR(DA133)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA133)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN133<$DP$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN133>='Ownership Option 3'!$D$25,DN133<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 3'!$D$25),YEAR($DN133)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN133+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN133+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN133)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN133)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS127:DS132)>0,IF(OR(MONTH(DN133)=6,MONTH(DN133)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN133)=6,MONTH(DN133)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN133>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN133)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN133)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN133)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN133)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY133<$DP$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY133>='Ownership Option 3'!$D$25,DY133<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY133)=MONTH('Ownership Option 3'!$D$25),YEAR($DY133)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY133+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY133+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY133)=6,MONTH(DY133)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY133)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY133>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY133)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY133)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY133)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY133)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ133<$DP$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ133>='Ownership Option 3'!$D$25,EJ133<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ133)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ133)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ133+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ133>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ133)=6,MONTH(EJ133)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ133)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ133>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ133)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ133)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ133)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ133)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ133)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU133<$DP$19,$I133,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU133>='Ownership Option 3'!$D$25,EU133<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU133)=MONTH('Ownership Option 3'!$D$25),YEAR($EU133)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU133<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU133>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU133)=MONTH('Ownership Option 3'!$D$22),YEAR($EU133)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU133>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU133)=MONTH('Ownership Option 3'!$D$22),YEAR(EU133)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU133)=MONTH('Ownership Option 3'!$D$22),YEAR(EU133)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU133)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[110,"1909-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B134>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B134))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B134))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B134)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B134))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B134))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B134))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B134>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B134))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B134))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B134)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B134))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B134))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B134))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B134>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B134))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B134))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B134)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B134))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B134))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B134))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B134>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B134))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B134))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B134)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B134))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B134))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B134))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B134>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B134))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B134))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B134)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B134))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B134))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B134))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B134>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B134))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B134)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B134))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B134)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B134))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B134)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B134))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B134))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B134-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-03-01",{"$f":"IF(AND('Cash Flows'!$L134<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I134,\"\")","v":""},{"$f":"IFERROR(IF(M134=\"\",IF(AND(L134<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L134<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L134>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L134<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L134>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L134<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L134>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L134<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L134>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L134<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L134)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L134)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L134)=MONTH('Lease Option 1'!$D$13),YEAR($L134)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-03-01",{"$f":"IF(AND('Cash Flows'!$L134<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I134,\"\")","v":""},{"$f":"IFERROR(IF(T134=\"\",IF(AND(S134<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S134<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S134>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S134<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S134>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S134<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S134>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S134<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S134>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S134<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S134)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S134)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L134)=MONTH('Lease Option 2'!$D$13),YEAR($L134)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z134<$AB$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z134>='Ownership Option 1'!$D$25,Z134<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z134)=MONTH('Ownership Option 1'!$D$25),YEAR($L134)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z134+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z134+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z134)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z134)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE128:AE133)>0,IF(OR(MONTH(Z134)=6,MONTH(Z134)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z134)=6,MONTH(Z134)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z134)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z134>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z134)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z134)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z134)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z134)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK134<$AB$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN134>='Ownership Option 1'!$D$25,AK134<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK134)=MONTH('Ownership Option 1'!$D$25),YEAR($AK134)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK134+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK134+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK134)=6,MONTH(AK134)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK134)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV134<$AB$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN134>='Ownership Option 1'!$D$25,AV134<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK134)=MONTH('Ownership Option 1'!$D$25),YEAR($AK134)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV134+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV134>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV134)=6,MONTH(AV134)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV134)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG134<$AB$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN134>='Ownership Option 1'!$D$25,BG134<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK134)=MONTH('Ownership Option 1'!$D$25),YEAR($AK134)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG134<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG134>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 1'!$D$22),YEAR($DN134)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG134>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG134)=MONTH('Ownership Option 1'!$D$22),YEAR(BG134)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG134)=MONTH('Ownership Option 1'!$D$22),YEAR(BG134)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG134)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT134<$BV$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN134>='Ownership Option 2'!$D$25,BT134<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT134)=MONTH('Ownership Option 2'!$D25),YEAR($BT134)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT134+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT134+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT134)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT134)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY128:BY133)>0,IF(OR(MONTH(BT134)=6,MONTH(BT134)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT134)=6,MONTH(BT134)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT134)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT134)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE134<$BV$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN134>='Ownership Option 2'!$D$25,CE134<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK134)=MONTH('Ownership Option 2'!$D$25),YEAR($AK134)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE134+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE134+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE134)=6,MONTH(CE134)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE134)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP134<$BV$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN134>='Ownership Option 2'!$D$25,CP134<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK134)=MONTH('Ownership Option 2'!$D$25),YEAR($AK134)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP134+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP134>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP134)=6,MONTH(CP134)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP134)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA134<$BV$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA134>='Ownership Option 2'!$D$25,DA134<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA134)=MONTH('Ownership Option 2'!$D$25),YEAR($DA134)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA134<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA134>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA134)=MONTH('Ownership Option 2'!$D$22),YEAR($DA134)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA134>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA134)=MONTH('Ownership Option 2'!$D$22),YEAR(DA134)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA134)=MONTH('Ownership Option 2'!$D$22),YEAR(DA134)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA134)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN134<$DP$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN134>='Ownership Option 3'!$D$25,DN134<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 3'!$D$25),YEAR($DN134)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN134+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN134+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN134)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN134)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS128:DS133)>0,IF(OR(MONTH(DN134)=6,MONTH(DN134)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN134)=6,MONTH(DN134)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN134>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN134)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN134)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN134)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN134)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY134<$DP$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY134>='Ownership Option 3'!$D$25,DY134<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY134)=MONTH('Ownership Option 3'!$D$25),YEAR($DY134)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY134+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY134+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY134)=6,MONTH(DY134)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY134)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY134>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY134)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY134)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY134)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY134)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ134<$DP$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ134>='Ownership Option 3'!$D$25,EJ134<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ134)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ134)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ134+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ134>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ134)=6,MONTH(EJ134)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ134)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ134>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ134)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ134)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ134)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ134)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ134)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU134<$DP$19,$I134,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU134>='Ownership Option 3'!$D$25,EU134<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU134)=MONTH('Ownership Option 3'!$D$25),YEAR($EU134)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU134<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU134>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU134)=MONTH('Ownership Option 3'!$D$22),YEAR($EU134)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU134>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU134)=MONTH('Ownership Option 3'!$D$22),YEAR(EU134)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU134)=MONTH('Ownership Option 3'!$D$22),YEAR(EU134)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU134)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[111,"1909-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B135>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B135))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B135))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B135)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B135))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B135))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B135))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B135>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B135))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B135))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B135)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B135))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B135))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B135))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B135>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B135))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B135))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B135)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B135))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B135))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B135))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B135>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B135))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B135))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B135)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B135))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B135))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B135))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B135>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B135))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B135))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B135)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B135))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B135))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B135))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B135>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B135))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B135)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B135))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B135)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B135))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B135)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B135))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B135))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B135-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-04-01",{"$f":"IF(AND('Cash Flows'!$L135<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I135,\"\")","v":""},{"$f":"IFERROR(IF(M135=\"\",IF(AND(L135<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L135<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L135>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L135<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L135>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L135<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L135>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L135<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L135>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L135<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L135)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L135)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L135)=MONTH('Lease Option 1'!$D$13),YEAR($L135)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-04-01",{"$f":"IF(AND('Cash Flows'!$L135<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I135,\"\")","v":""},{"$f":"IFERROR(IF(T135=\"\",IF(AND(S135<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S135<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S135>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S135<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S135>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S135<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S135>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S135<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S135>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S135<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S135)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S135)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L135)=MONTH('Lease Option 2'!$D$13),YEAR($L135)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z135<$AB$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z135>='Ownership Option 1'!$D$25,Z135<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z135)=MONTH('Ownership Option 1'!$D$25),YEAR($L135)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z135+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z135+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z135)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z135)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE129:AE134)>0,IF(OR(MONTH(Z135)=6,MONTH(Z135)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z135)=6,MONTH(Z135)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z135)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z135>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z135)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z135)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z135)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z135)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK135<$AB$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN135>='Ownership Option 1'!$D$25,AK135<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK135)=MONTH('Ownership Option 1'!$D$25),YEAR($AK135)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK135+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK135+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK135)=6,MONTH(AK135)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK135)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV135<$AB$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN135>='Ownership Option 1'!$D$25,AV135<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK135)=MONTH('Ownership Option 1'!$D$25),YEAR($AK135)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV135+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV135>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV135)=6,MONTH(AV135)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV135)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG135<$AB$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN135>='Ownership Option 1'!$D$25,BG135<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK135)=MONTH('Ownership Option 1'!$D$25),YEAR($AK135)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG135<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG135>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 1'!$D$22),YEAR($DN135)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG135>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG135)=MONTH('Ownership Option 1'!$D$22),YEAR(BG135)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG135)=MONTH('Ownership Option 1'!$D$22),YEAR(BG135)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG135)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT135<$BV$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN135>='Ownership Option 2'!$D$25,BT135<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT135)=MONTH('Ownership Option 2'!$D25),YEAR($BT135)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT135+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT135+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT135)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT135)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY129:BY134)>0,IF(OR(MONTH(BT135)=6,MONTH(BT135)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT135)=6,MONTH(BT135)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT135)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT135)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE135<$BV$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN135>='Ownership Option 2'!$D$25,CE135<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK135)=MONTH('Ownership Option 2'!$D$25),YEAR($AK135)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE135+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE135+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE135)=6,MONTH(CE135)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE135)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP135<$BV$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN135>='Ownership Option 2'!$D$25,CP135<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK135)=MONTH('Ownership Option 2'!$D$25),YEAR($AK135)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP135+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP135>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP135)=6,MONTH(CP135)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP135)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA135<$BV$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA135>='Ownership Option 2'!$D$25,DA135<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA135)=MONTH('Ownership Option 2'!$D$25),YEAR($DA135)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA135<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA135>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA135)=MONTH('Ownership Option 2'!$D$22),YEAR($DA135)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA135>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA135)=MONTH('Ownership Option 2'!$D$22),YEAR(DA135)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA135)=MONTH('Ownership Option 2'!$D$22),YEAR(DA135)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA135)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN135<$DP$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN135>='Ownership Option 3'!$D$25,DN135<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 3'!$D$25),YEAR($DN135)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN135+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN135+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN135)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN135)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS129:DS134)>0,IF(OR(MONTH(DN135)=6,MONTH(DN135)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN135)=6,MONTH(DN135)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN135>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN135)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN135)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN135)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN135)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY135<$DP$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY135>='Ownership Option 3'!$D$25,DY135<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY135)=MONTH('Ownership Option 3'!$D$25),YEAR($DY135)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY135+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY135+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY135)=6,MONTH(DY135)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY135)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY135>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY135)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY135)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY135)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY135)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ135<$DP$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ135>='Ownership Option 3'!$D$25,EJ135<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ135)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ135)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ135+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ135>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ135)=6,MONTH(EJ135)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ135)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ135>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ135)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ135)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ135)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ135)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ135)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU135<$DP$19,$I135,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU135>='Ownership Option 3'!$D$25,EU135<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU135)=MONTH('Ownership Option 3'!$D$25),YEAR($EU135)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU135<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU135>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU135)=MONTH('Ownership Option 3'!$D$22),YEAR($EU135)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU135>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU135)=MONTH('Ownership Option 3'!$D$22),YEAR(EU135)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU135)=MONTH('Ownership Option 3'!$D$22),YEAR(EU135)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU135)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[112,"1909-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B136>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B136))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B136))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B136)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B136))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B136))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B136))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B136>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B136))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B136))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B136)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B136))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B136))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B136))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B136>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B136))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B136))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B136)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B136))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B136))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B136))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B136>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B136))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B136))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B136)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B136))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B136))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B136))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B136>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B136))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B136))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B136)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B136))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B136))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B136))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B136>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B136))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B136)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B136))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B136)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B136))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B136)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B136))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B136))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B136-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-05-01",{"$f":"IF(AND('Cash Flows'!$L136<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I136,\"\")","v":""},{"$f":"IFERROR(IF(M136=\"\",IF(AND(L136<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L136<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L136>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L136<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L136>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L136<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L136>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L136<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L136>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L136<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L136)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L136)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L136)=MONTH('Lease Option 1'!$D$13),YEAR($L136)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-05-01",{"$f":"IF(AND('Cash Flows'!$L136<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I136,\"\")","v":""},{"$f":"IFERROR(IF(T136=\"\",IF(AND(S136<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S136<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S136>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S136<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S136>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S136<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S136>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S136<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S136>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S136<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S136)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S136)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L136)=MONTH('Lease Option 2'!$D$13),YEAR($L136)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z136<$AB$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z136>='Ownership Option 1'!$D$25,Z136<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z136)=MONTH('Ownership Option 1'!$D$25),YEAR($L136)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z136+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z136+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z136)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z136)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE130:AE135)>0,IF(OR(MONTH(Z136)=6,MONTH(Z136)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z136)=6,MONTH(Z136)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z136)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z136>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z136)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z136)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z136)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z136)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK136<$AB$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN136>='Ownership Option 1'!$D$25,AK136<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK136)=MONTH('Ownership Option 1'!$D$25),YEAR($AK136)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK136+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK136+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK136)=6,MONTH(AK136)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK136)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV136<$AB$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN136>='Ownership Option 1'!$D$25,AV136<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK136)=MONTH('Ownership Option 1'!$D$25),YEAR($AK136)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV136+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV136>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV136)=6,MONTH(AV136)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV136)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG136<$AB$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN136>='Ownership Option 1'!$D$25,BG136<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK136)=MONTH('Ownership Option 1'!$D$25),YEAR($AK136)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG136<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG136>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 1'!$D$22),YEAR($DN136)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG136>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG136)=MONTH('Ownership Option 1'!$D$22),YEAR(BG136)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG136)=MONTH('Ownership Option 1'!$D$22),YEAR(BG136)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG136)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT136<$BV$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN136>='Ownership Option 2'!$D$25,BT136<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT136)=MONTH('Ownership Option 2'!$D25),YEAR($BT136)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT136+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT136+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT136)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT136)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY130:BY135)>0,IF(OR(MONTH(BT136)=6,MONTH(BT136)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT136)=6,MONTH(BT136)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT136)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT136)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE136<$BV$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN136>='Ownership Option 2'!$D$25,CE136<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK136)=MONTH('Ownership Option 2'!$D$25),YEAR($AK136)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE136+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE136+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE136)=6,MONTH(CE136)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE136)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP136<$BV$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN136>='Ownership Option 2'!$D$25,CP136<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK136)=MONTH('Ownership Option 2'!$D$25),YEAR($AK136)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP136+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP136>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP136)=6,MONTH(CP136)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP136)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA136<$BV$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA136>='Ownership Option 2'!$D$25,DA136<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA136)=MONTH('Ownership Option 2'!$D$25),YEAR($DA136)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA136<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA136>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA136)=MONTH('Ownership Option 2'!$D$22),YEAR($DA136)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA136>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA136)=MONTH('Ownership Option 2'!$D$22),YEAR(DA136)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA136)=MONTH('Ownership Option 2'!$D$22),YEAR(DA136)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA136)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN136<$DP$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN136>='Ownership Option 3'!$D$25,DN136<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 3'!$D$25),YEAR($DN136)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN136+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN136+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN136)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN136)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS130:DS135)>0,IF(OR(MONTH(DN136)=6,MONTH(DN136)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN136)=6,MONTH(DN136)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN136>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN136)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN136)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN136)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN136)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY136<$DP$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY136>='Ownership Option 3'!$D$25,DY136<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY136)=MONTH('Ownership Option 3'!$D$25),YEAR($DY136)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY136+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY136+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY136)=6,MONTH(DY136)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY136)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY136>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY136)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY136)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY136)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY136)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ136<$DP$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ136>='Ownership Option 3'!$D$25,EJ136<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ136)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ136)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ136+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ136>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ136)=6,MONTH(EJ136)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ136)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ136>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ136)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ136)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ136)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ136)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ136)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU136<$DP$19,$I136,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU136>='Ownership Option 3'!$D$25,EU136<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU136)=MONTH('Ownership Option 3'!$D$25),YEAR($EU136)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU136<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU136>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU136)=MONTH('Ownership Option 3'!$D$22),YEAR($EU136)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU136>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU136)=MONTH('Ownership Option 3'!$D$22),YEAR(EU136)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU136)=MONTH('Ownership Option 3'!$D$22),YEAR(EU136)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU136)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[113,"1909-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B137>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B137)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B137))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B137>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B137)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B137))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B137>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B137)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B137))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B137>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B137)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B137))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B137>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B137)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B137))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B137>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B137)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B137)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B137)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B137))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B137-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-06-01",{"$f":"IF(AND('Cash Flows'!$L137<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I137,\"\")","v":""},{"$f":"IFERROR(IF(M137=\"\",IF(AND(L137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L137<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L137>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L137)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L137)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L137)=MONTH('Lease Option 1'!$D$13),YEAR($L137)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-06-01",{"$f":"IF(AND('Cash Flows'!$L137<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I137,\"\")","v":""},{"$f":"IFERROR(IF(T137=\"\",IF(AND(S137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S137<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S137>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S137)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S137)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L137)=MONTH('Lease Option 2'!$D$13),YEAR($L137)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z137<$AB$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z137>='Ownership Option 1'!$D$25,Z137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z137)=MONTH('Ownership Option 1'!$D$25),YEAR($L137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z137+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z137+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z137)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z137)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE131:AE136)>0,IF(OR(MONTH(Z137)=6,MONTH(Z137)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z137)=6,MONTH(Z137)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK137<$AB$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN137>='Ownership Option 1'!$D$25,AK137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK137+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK137+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK137)=6,MONTH(AK137)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV137<$AB$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN137>='Ownership Option 1'!$D$25,AV137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV137+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV137>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV137)=6,MONTH(AV137)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG137<$AB$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN137>='Ownership Option 1'!$D$25,BG137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG137<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG137>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 1'!$D$22),YEAR($DN137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG137)=MONTH('Ownership Option 1'!$D$22),YEAR(BG137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG137)=MONTH('Ownership Option 1'!$D$22),YEAR(BG137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT137<$BV$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN137>='Ownership Option 2'!$D$25,BT137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT137)=MONTH('Ownership Option 2'!$D25),YEAR($BT137)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT137+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT137+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT137)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT137)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY131:BY136)>0,IF(OR(MONTH(BT137)=6,MONTH(BT137)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT137)=6,MONTH(BT137)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE137<$BV$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN137>='Ownership Option 2'!$D$25,CE137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK137)=MONTH('Ownership Option 2'!$D$25),YEAR($AK137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE137+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE137+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE137)=6,MONTH(CE137)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP137<$BV$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN137>='Ownership Option 2'!$D$25,CP137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK137)=MONTH('Ownership Option 2'!$D$25),YEAR($AK137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP137+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP137>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP137)=6,MONTH(CP137)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA137<$BV$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA137>='Ownership Option 2'!$D$25,DA137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA137)=MONTH('Ownership Option 2'!$D$25),YEAR($DA137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA137<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA137>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA137)=MONTH('Ownership Option 2'!$D$22),YEAR($DA137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA137)=MONTH('Ownership Option 2'!$D$22),YEAR(DA137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA137)=MONTH('Ownership Option 2'!$D$22),YEAR(DA137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN137<$DP$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN137>='Ownership Option 3'!$D$25,DN137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 3'!$D$25),YEAR($DN137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN137+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN137+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN137)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN137)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS131:DS136)>0,IF(OR(MONTH(DN137)=6,MONTH(DN137)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN137)=6,MONTH(DN137)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY137<$DP$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY137>='Ownership Option 3'!$D$25,DY137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY137)=MONTH('Ownership Option 3'!$D$25),YEAR($DY137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY137+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY137+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY137)=6,MONTH(DY137)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ137<$DP$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ137>='Ownership Option 3'!$D$25,EJ137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ137)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ137+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ137>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ137)=6,MONTH(EJ137)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU137<$DP$19,$I137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU137>='Ownership Option 3'!$D$25,EU137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU137)=MONTH('Ownership Option 3'!$D$25),YEAR($EU137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU137<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU137>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU137)=MONTH('Ownership Option 3'!$D$22),YEAR($EU137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU137)=MONTH('Ownership Option 3'!$D$22),YEAR(EU137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU137)=MONTH('Ownership Option 3'!$D$22),YEAR(EU137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[114,"1909-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B138>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B138))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B138))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B138)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B138))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B138))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B138))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B138>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B138))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B138))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B138)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B138))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B138))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B138))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B138>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B138))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B138))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B138)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B138))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B138))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B138))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B138>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B138))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B138))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B138)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B138))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B138))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B138))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B138>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B138))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B138))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B138)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B138))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B138))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B138))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B138>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B138))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B138)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B138))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B138)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B138))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B138)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B138))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B138))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B138-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-07-01",{"$f":"IF(AND('Cash Flows'!$L138<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I138,\"\")","v":""},{"$f":"IFERROR(IF(M138=\"\",IF(AND(L138<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L138<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L138>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L138<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L138>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L138<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L138>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L138<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L138>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L138<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L138)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L138)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L138)=MONTH('Lease Option 1'!$D$13),YEAR($L138)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-07-01",{"$f":"IF(AND('Cash Flows'!$L138<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I138,\"\")","v":""},{"$f":"IFERROR(IF(T138=\"\",IF(AND(S138<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S138<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S138>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S138<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S138>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S138<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S138>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S138<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S138>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S138<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S138)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S138)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L138)=MONTH('Lease Option 2'!$D$13),YEAR($L138)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z138<$AB$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z138>='Ownership Option 1'!$D$25,Z138<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z138)=MONTH('Ownership Option 1'!$D$25),YEAR($L138)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z138+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z138+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z138)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z138)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE132:AE137)>0,IF(OR(MONTH(Z138)=6,MONTH(Z138)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z138)=6,MONTH(Z138)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z138)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z138>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z138)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z138)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z138)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z138)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK138<$AB$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN138>='Ownership Option 1'!$D$25,AK138<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK138)=MONTH('Ownership Option 1'!$D$25),YEAR($AK138)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK138+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK138+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK138)=6,MONTH(AK138)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK138)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV138<$AB$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN138>='Ownership Option 1'!$D$25,AV138<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK138)=MONTH('Ownership Option 1'!$D$25),YEAR($AK138)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV138+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV138>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV138)=6,MONTH(AV138)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV138)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG138<$AB$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN138>='Ownership Option 1'!$D$25,BG138<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK138)=MONTH('Ownership Option 1'!$D$25),YEAR($AK138)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG138<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG138>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 1'!$D$22),YEAR($DN138)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG138>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG138)=MONTH('Ownership Option 1'!$D$22),YEAR(BG138)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG138)=MONTH('Ownership Option 1'!$D$22),YEAR(BG138)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG138)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT138<$BV$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN138>='Ownership Option 2'!$D$25,BT138<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT138)=MONTH('Ownership Option 2'!$D25),YEAR($BT138)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT138+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT138+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT138)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT138)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY132:BY137)>0,IF(OR(MONTH(BT138)=6,MONTH(BT138)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT138)=6,MONTH(BT138)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT138)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT138)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE138<$BV$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN138>='Ownership Option 2'!$D$25,CE138<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK138)=MONTH('Ownership Option 2'!$D$25),YEAR($AK138)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE138+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE138+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE138)=6,MONTH(CE138)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE138)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP138<$BV$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN138>='Ownership Option 2'!$D$25,CP138<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK138)=MONTH('Ownership Option 2'!$D$25),YEAR($AK138)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP138+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP138>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP138)=6,MONTH(CP138)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP138)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA138<$BV$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA138>='Ownership Option 2'!$D$25,DA138<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA138)=MONTH('Ownership Option 2'!$D$25),YEAR($DA138)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA138<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA138>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA138)=MONTH('Ownership Option 2'!$D$22),YEAR($DA138)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA138>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA138)=MONTH('Ownership Option 2'!$D$22),YEAR(DA138)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA138)=MONTH('Ownership Option 2'!$D$22),YEAR(DA138)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA138)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN138<$DP$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN138>='Ownership Option 3'!$D$25,DN138<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 3'!$D$25),YEAR($DN138)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN138+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN138+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN138)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN138)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS132:DS137)>0,IF(OR(MONTH(DN138)=6,MONTH(DN138)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN138)=6,MONTH(DN138)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN138>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN138)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN138)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN138)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN138)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY138<$DP$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY138>='Ownership Option 3'!$D$25,DY138<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY138)=MONTH('Ownership Option 3'!$D$25),YEAR($DY138)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY138+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY138+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY138)=6,MONTH(DY138)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY138)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY138>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY138)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY138)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY138)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY138)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ138<$DP$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ138>='Ownership Option 3'!$D$25,EJ138<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ138)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ138)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ138+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ138>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ138)=6,MONTH(EJ138)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ138)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ138>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ138)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ138)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ138)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ138)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ138)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU138<$DP$19,$I138,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU138>='Ownership Option 3'!$D$25,EU138<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU138)=MONTH('Ownership Option 3'!$D$25),YEAR($EU138)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU138<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU138>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU138)=MONTH('Ownership Option 3'!$D$22),YEAR($EU138)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU138>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU138)=MONTH('Ownership Option 3'!$D$22),YEAR(EU138)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU138)=MONTH('Ownership Option 3'!$D$22),YEAR(EU138)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU138)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[115,"1909-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B139>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B139))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B139))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B139)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B139))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B139))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B139))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B139>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B139))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B139))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B139)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B139))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B139))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B139))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B139>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B139))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B139))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B139)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B139))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B139))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B139))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B139>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B139))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B139))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B139)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B139))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B139))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B139))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B139>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B139))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B139))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B139)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B139))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B139))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B139))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B139>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B139))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B139)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B139))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B139)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B139))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B139)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B139))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B139))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B139-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-08-01",{"$f":"IF(AND('Cash Flows'!$L139<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I139,\"\")","v":""},{"$f":"IFERROR(IF(M139=\"\",IF(AND(L139<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L139<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L139>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L139<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L139>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L139<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L139>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L139<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L139>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L139<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L139)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L139)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L139)=MONTH('Lease Option 1'!$D$13),YEAR($L139)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-08-01",{"$f":"IF(AND('Cash Flows'!$L139<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I139,\"\")","v":""},{"$f":"IFERROR(IF(T139=\"\",IF(AND(S139<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S139<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S139>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S139<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S139>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S139<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S139>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S139<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S139>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S139<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S139)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S139)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L139)=MONTH('Lease Option 2'!$D$13),YEAR($L139)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z139<$AB$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z139>='Ownership Option 1'!$D$25,Z139<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z139)=MONTH('Ownership Option 1'!$D$25),YEAR($L139)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z139+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z139+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z139)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z139)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE133:AE138)>0,IF(OR(MONTH(Z139)=6,MONTH(Z139)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z139)=6,MONTH(Z139)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z139)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z139>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z139)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z139)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z139)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z139)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK139<$AB$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN139>='Ownership Option 1'!$D$25,AK139<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK139)=MONTH('Ownership Option 1'!$D$25),YEAR($AK139)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK139+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK139+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK139)=6,MONTH(AK139)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK139)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV139<$AB$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN139>='Ownership Option 1'!$D$25,AV139<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK139)=MONTH('Ownership Option 1'!$D$25),YEAR($AK139)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV139+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV139>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV139)=6,MONTH(AV139)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV139)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG139<$AB$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN139>='Ownership Option 1'!$D$25,BG139<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK139)=MONTH('Ownership Option 1'!$D$25),YEAR($AK139)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG139<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG139>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 1'!$D$22),YEAR($DN139)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG139>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG139)=MONTH('Ownership Option 1'!$D$22),YEAR(BG139)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG139)=MONTH('Ownership Option 1'!$D$22),YEAR(BG139)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG139)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT139<$BV$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN139>='Ownership Option 2'!$D$25,BT139<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT139)=MONTH('Ownership Option 2'!$D25),YEAR($BT139)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT139+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT139+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT139)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT139)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY133:BY138)>0,IF(OR(MONTH(BT139)=6,MONTH(BT139)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT139)=6,MONTH(BT139)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT139)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT139)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE139<$BV$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN139>='Ownership Option 2'!$D$25,CE139<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK139)=MONTH('Ownership Option 2'!$D$25),YEAR($AK139)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE139+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE139+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE139)=6,MONTH(CE139)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE139)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP139<$BV$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN139>='Ownership Option 2'!$D$25,CP139<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK139)=MONTH('Ownership Option 2'!$D$25),YEAR($AK139)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP139+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP139>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP139)=6,MONTH(CP139)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP139)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA139<$BV$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA139>='Ownership Option 2'!$D$25,DA139<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA139)=MONTH('Ownership Option 2'!$D$25),YEAR($DA139)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA139<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA139>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA139)=MONTH('Ownership Option 2'!$D$22),YEAR($DA139)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA139>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA139)=MONTH('Ownership Option 2'!$D$22),YEAR(DA139)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA139)=MONTH('Ownership Option 2'!$D$22),YEAR(DA139)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA139)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN139<$DP$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN139>='Ownership Option 3'!$D$25,DN139<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 3'!$D$25),YEAR($DN139)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN139+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN139+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN139)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN139)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS133:DS138)>0,IF(OR(MONTH(DN139)=6,MONTH(DN139)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN139)=6,MONTH(DN139)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN139>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN139)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN139)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN139)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN139)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY139<$DP$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY139>='Ownership Option 3'!$D$25,DY139<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY139)=MONTH('Ownership Option 3'!$D$25),YEAR($DY139)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY139+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY139+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY139)=6,MONTH(DY139)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY139)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY139>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY139)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY139)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY139)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY139)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ139<$DP$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ139>='Ownership Option 3'!$D$25,EJ139<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ139)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ139)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ139+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ139>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ139)=6,MONTH(EJ139)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ139)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ139>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ139)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ139)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ139)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ139)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ139)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU139<$DP$19,$I139,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU139>='Ownership Option 3'!$D$25,EU139<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU139)=MONTH('Ownership Option 3'!$D$25),YEAR($EU139)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU139<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU139>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU139)=MONTH('Ownership Option 3'!$D$22),YEAR($EU139)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU139>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU139)=MONTH('Ownership Option 3'!$D$22),YEAR(EU139)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU139)=MONTH('Ownership Option 3'!$D$22),YEAR(EU139)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU139)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[116,"1909-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B140>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B140))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B140))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B140)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B140))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B140))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B140))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B140>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B140))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B140))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B140)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B140))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B140))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B140))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B140>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B140))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B140))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B140)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B140))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B140))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B140))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B140>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B140))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B140))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B140)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B140))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B140))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B140))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B140>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B140))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B140))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B140)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B140))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B140))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B140))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B140>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B140))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B140)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B140))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B140)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B140))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B140)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B140))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B140))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B140-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-09-01",{"$f":"IF(AND('Cash Flows'!$L140<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I140,\"\")","v":""},{"$f":"IFERROR(IF(M140=\"\",IF(AND(L140<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L140<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L140>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L140<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L140>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L140<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L140>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L140<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L140>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L140<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L140)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L140)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L140)=MONTH('Lease Option 1'!$D$13),YEAR($L140)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-09-01",{"$f":"IF(AND('Cash Flows'!$L140<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I140,\"\")","v":""},{"$f":"IFERROR(IF(T140=\"\",IF(AND(S140<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S140<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S140>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S140<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S140>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S140<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S140>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S140<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S140>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S140<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S140)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S140)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L140)=MONTH('Lease Option 2'!$D$13),YEAR($L140)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z140<$AB$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z140>='Ownership Option 1'!$D$25,Z140<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z140)=MONTH('Ownership Option 1'!$D$25),YEAR($L140)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z140+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z140+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z140)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z140)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE134:AE139)>0,IF(OR(MONTH(Z140)=6,MONTH(Z140)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z140)=6,MONTH(Z140)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z140)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z140>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z140)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z140)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z140)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z140)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK140<$AB$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN140>='Ownership Option 1'!$D$25,AK140<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK140)=MONTH('Ownership Option 1'!$D$25),YEAR($AK140)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK140+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK140+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK140)=6,MONTH(AK140)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK140)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV140<$AB$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN140>='Ownership Option 1'!$D$25,AV140<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK140)=MONTH('Ownership Option 1'!$D$25),YEAR($AK140)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV140+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV140>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV140)=6,MONTH(AV140)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV140)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG140<$AB$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN140>='Ownership Option 1'!$D$25,BG140<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK140)=MONTH('Ownership Option 1'!$D$25),YEAR($AK140)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG140<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG140>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 1'!$D$22),YEAR($DN140)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG140>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG140)=MONTH('Ownership Option 1'!$D$22),YEAR(BG140)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG140)=MONTH('Ownership Option 1'!$D$22),YEAR(BG140)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG140)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT140<$BV$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN140>='Ownership Option 2'!$D$25,BT140<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT140)=MONTH('Ownership Option 2'!$D25),YEAR($BT140)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT140+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT140+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT140)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT140)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY134:BY139)>0,IF(OR(MONTH(BT140)=6,MONTH(BT140)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT140)=6,MONTH(BT140)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT140)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT140)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE140<$BV$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN140>='Ownership Option 2'!$D$25,CE140<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK140)=MONTH('Ownership Option 2'!$D$25),YEAR($AK140)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE140+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE140+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE140)=6,MONTH(CE140)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE140)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP140<$BV$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN140>='Ownership Option 2'!$D$25,CP140<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK140)=MONTH('Ownership Option 2'!$D$25),YEAR($AK140)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP140+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP140>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP140)=6,MONTH(CP140)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP140)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA140<$BV$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA140>='Ownership Option 2'!$D$25,DA140<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA140)=MONTH('Ownership Option 2'!$D$25),YEAR($DA140)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA140<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA140>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA140)=MONTH('Ownership Option 2'!$D$22),YEAR($DA140)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA140>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA140)=MONTH('Ownership Option 2'!$D$22),YEAR(DA140)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA140)=MONTH('Ownership Option 2'!$D$22),YEAR(DA140)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA140)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN140<$DP$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN140>='Ownership Option 3'!$D$25,DN140<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 3'!$D$25),YEAR($DN140)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN140+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN140+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN140)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN140)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS134:DS139)>0,IF(OR(MONTH(DN140)=6,MONTH(DN140)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN140)=6,MONTH(DN140)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN140>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN140)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN140)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN140)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN140)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY140<$DP$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY140>='Ownership Option 3'!$D$25,DY140<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY140)=MONTH('Ownership Option 3'!$D$25),YEAR($DY140)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY140+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY140+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY140)=6,MONTH(DY140)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY140)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY140>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY140)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY140)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY140)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY140)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ140<$DP$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ140>='Ownership Option 3'!$D$25,EJ140<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ140)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ140)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ140+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ140>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ140)=6,MONTH(EJ140)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ140)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ140>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ140)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ140)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ140)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ140)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ140)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU140<$DP$19,$I140,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU140>='Ownership Option 3'!$D$25,EU140<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU140)=MONTH('Ownership Option 3'!$D$25),YEAR($EU140)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU140<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU140>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU140)=MONTH('Ownership Option 3'!$D$22),YEAR($EU140)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU140>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU140)=MONTH('Ownership Option 3'!$D$22),YEAR(EU140)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU140)=MONTH('Ownership Option 3'!$D$22),YEAR(EU140)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU140)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[117,"1909-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B141>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B141))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B141))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B141)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B141))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B141))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B141))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B141>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B141))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B141))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B141)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B141))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B141))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B141))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B141>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B141))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B141))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B141)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B141))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B141))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B141))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B141>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B141))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B141))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B141)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B141))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B141))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B141))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B141>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B141))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B141))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B141)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B141))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B141))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B141))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B141>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B141))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B141)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B141))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B141)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B141))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B141)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B141))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B141))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B141-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-10-01",{"$f":"IF(AND('Cash Flows'!$L141<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I141,\"\")","v":""},{"$f":"IFERROR(IF(M141=\"\",IF(AND(L141<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L141<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L141>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L141<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L141>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L141<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L141>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L141<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L141>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L141<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L141)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L141)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L141)=MONTH('Lease Option 1'!$D$13),YEAR($L141)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-10-01",{"$f":"IF(AND('Cash Flows'!$L141<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I141,\"\")","v":""},{"$f":"IFERROR(IF(T141=\"\",IF(AND(S141<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S141<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S141>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S141<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S141>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S141<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S141>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S141<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S141>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S141<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S141)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S141)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L141)=MONTH('Lease Option 2'!$D$13),YEAR($L141)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z141<$AB$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z141>='Ownership Option 1'!$D$25,Z141<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z141)=MONTH('Ownership Option 1'!$D$25),YEAR($L141)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z141+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z141+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z141)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z141)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE135:AE140)>0,IF(OR(MONTH(Z141)=6,MONTH(Z141)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z141)=6,MONTH(Z141)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z141)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z141>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z141)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z141)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z141)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z141)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK141<$AB$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN141>='Ownership Option 1'!$D$25,AK141<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK141)=MONTH('Ownership Option 1'!$D$25),YEAR($AK141)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK141+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK141+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK141)=6,MONTH(AK141)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK141)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV141<$AB$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN141>='Ownership Option 1'!$D$25,AV141<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK141)=MONTH('Ownership Option 1'!$D$25),YEAR($AK141)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV141+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV141>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV141)=6,MONTH(AV141)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV141)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG141<$AB$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN141>='Ownership Option 1'!$D$25,BG141<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK141)=MONTH('Ownership Option 1'!$D$25),YEAR($AK141)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG141<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG141>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 1'!$D$22),YEAR($DN141)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG141>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG141)=MONTH('Ownership Option 1'!$D$22),YEAR(BG141)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG141)=MONTH('Ownership Option 1'!$D$22),YEAR(BG141)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG141)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT141<$BV$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN141>='Ownership Option 2'!$D$25,BT141<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT141)=MONTH('Ownership Option 2'!$D25),YEAR($BT141)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT141+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT141+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT141)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT141)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY135:BY140)>0,IF(OR(MONTH(BT141)=6,MONTH(BT141)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT141)=6,MONTH(BT141)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT141)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT141)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE141<$BV$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN141>='Ownership Option 2'!$D$25,CE141<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK141)=MONTH('Ownership Option 2'!$D$25),YEAR($AK141)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE141+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE141+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE141)=6,MONTH(CE141)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE141)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP141<$BV$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN141>='Ownership Option 2'!$D$25,CP141<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK141)=MONTH('Ownership Option 2'!$D$25),YEAR($AK141)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP141+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP141>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP141)=6,MONTH(CP141)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP141)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA141<$BV$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA141>='Ownership Option 2'!$D$25,DA141<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA141)=MONTH('Ownership Option 2'!$D$25),YEAR($DA141)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA141<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA141>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA141)=MONTH('Ownership Option 2'!$D$22),YEAR($DA141)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA141>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA141)=MONTH('Ownership Option 2'!$D$22),YEAR(DA141)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA141)=MONTH('Ownership Option 2'!$D$22),YEAR(DA141)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA141)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN141<$DP$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN141>='Ownership Option 3'!$D$25,DN141<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 3'!$D$25),YEAR($DN141)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN141+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN141+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN141)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN141)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS135:DS140)>0,IF(OR(MONTH(DN141)=6,MONTH(DN141)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN141)=6,MONTH(DN141)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN141>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN141)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN141)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN141)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN141)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY141<$DP$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY141>='Ownership Option 3'!$D$25,DY141<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY141)=MONTH('Ownership Option 3'!$D$25),YEAR($DY141)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY141+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY141+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY141)=6,MONTH(DY141)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY141)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY141>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY141)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY141)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY141)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY141)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ141<$DP$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ141>='Ownership Option 3'!$D$25,EJ141<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ141)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ141)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ141+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ141>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ141)=6,MONTH(EJ141)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ141)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ141>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ141)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ141)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ141)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ141)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ141)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU141<$DP$19,$I141,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU141>='Ownership Option 3'!$D$25,EU141<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU141)=MONTH('Ownership Option 3'!$D$25),YEAR($EU141)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU141<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU141>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU141)=MONTH('Ownership Option 3'!$D$22),YEAR($EU141)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU141>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU141)=MONTH('Ownership Option 3'!$D$22),YEAR(EU141)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU141)=MONTH('Ownership Option 3'!$D$22),YEAR(EU141)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU141)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[118,"1909-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B142>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B142)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B142))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B142>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B142)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B142))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B142>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B142)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B142))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B142>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B142)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B142))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B142>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B142)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B142))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B142>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B142)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B142)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B142)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B142))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B142-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-11-01",{"$f":"IF(AND('Cash Flows'!$L142<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I142,\"\")","v":""},{"$f":"IFERROR(IF(M142=\"\",IF(AND(L142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L142<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L142>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L142)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L142)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L142)=MONTH('Lease Option 1'!$D$13),YEAR($L142)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-11-01",{"$f":"IF(AND('Cash Flows'!$L142<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I142,\"\")","v":""},{"$f":"IFERROR(IF(T142=\"\",IF(AND(S142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S142<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S142>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S142)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S142)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L142)=MONTH('Lease Option 2'!$D$13),YEAR($L142)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z142<$AB$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z142>='Ownership Option 1'!$D$25,Z142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z142)=MONTH('Ownership Option 1'!$D$25),YEAR($L142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z142+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z142+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z142)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z142)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE136:AE141)>0,IF(OR(MONTH(Z142)=6,MONTH(Z142)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z142)=6,MONTH(Z142)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK142<$AB$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN142>='Ownership Option 1'!$D$25,AK142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK142+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK142+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK142)=6,MONTH(AK142)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV142<$AB$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN142>='Ownership Option 1'!$D$25,AV142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV142+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV142>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV142)=6,MONTH(AV142)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG142<$AB$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN142>='Ownership Option 1'!$D$25,BG142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG142<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG142>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 1'!$D$22),YEAR($DN142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG142)=MONTH('Ownership Option 1'!$D$22),YEAR(BG142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG142)=MONTH('Ownership Option 1'!$D$22),YEAR(BG142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT142<$BV$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN142>='Ownership Option 2'!$D$25,BT142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT142)=MONTH('Ownership Option 2'!$D25),YEAR($BT142)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT142+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT142+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT142)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT142)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY136:BY141)>0,IF(OR(MONTH(BT142)=6,MONTH(BT142)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT142)=6,MONTH(BT142)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE142<$BV$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN142>='Ownership Option 2'!$D$25,CE142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK142)=MONTH('Ownership Option 2'!$D$25),YEAR($AK142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE142+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE142+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE142)=6,MONTH(CE142)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP142<$BV$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN142>='Ownership Option 2'!$D$25,CP142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK142)=MONTH('Ownership Option 2'!$D$25),YEAR($AK142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP142+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP142>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP142)=6,MONTH(CP142)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA142<$BV$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA142>='Ownership Option 2'!$D$25,DA142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA142)=MONTH('Ownership Option 2'!$D$25),YEAR($DA142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA142<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA142>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA142)=MONTH('Ownership Option 2'!$D$22),YEAR($DA142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA142)=MONTH('Ownership Option 2'!$D$22),YEAR(DA142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA142)=MONTH('Ownership Option 2'!$D$22),YEAR(DA142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN142<$DP$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN142>='Ownership Option 3'!$D$25,DN142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 3'!$D$25),YEAR($DN142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN142+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN142+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN142)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN142)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS136:DS141)>0,IF(OR(MONTH(DN142)=6,MONTH(DN142)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN142)=6,MONTH(DN142)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY142<$DP$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY142>='Ownership Option 3'!$D$25,DY142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY142)=MONTH('Ownership Option 3'!$D$25),YEAR($DY142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY142+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY142+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY142)=6,MONTH(DY142)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ142<$DP$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ142>='Ownership Option 3'!$D$25,EJ142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ142)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ142+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ142>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ142)=6,MONTH(EJ142)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU142<$DP$19,$I142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU142>='Ownership Option 3'!$D$25,EU142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU142)=MONTH('Ownership Option 3'!$D$25),YEAR($EU142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU142<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU142>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU142)=MONTH('Ownership Option 3'!$D$22),YEAR($EU142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU142)=MONTH('Ownership Option 3'!$D$22),YEAR(EU142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU142)=MONTH('Ownership Option 3'!$D$22),YEAR(EU142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[119,"1909-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B143>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B143))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B143))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B143)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B143))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B143))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B143))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B143>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B143))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B143))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B143)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B143))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B143))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B143))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B143>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B143))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B143))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B143)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B143))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B143))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B143))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B143>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B143))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B143))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B143)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B143))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B143))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B143))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B143>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B143))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B143))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B143)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B143))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B143))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B143))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B143>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B143))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B143)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B143))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B143)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B143))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B143)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B143))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B143))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B143-TODAY())/365.25))),\"\")","v":""},0,0,null,"1909-12-01",{"$f":"IF(AND('Cash Flows'!$L143<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I143,\"\")","v":""},{"$f":"IFERROR(IF(M143=\"\",IF(AND(L143<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L143<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L143>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L143<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L143>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L143<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L143>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L143<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L143>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L143<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L143)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L143)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L143)=MONTH('Lease Option 1'!$D$13),YEAR($L143)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1909-12-01",{"$f":"IF(AND('Cash Flows'!$L143<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I143,\"\")","v":""},{"$f":"IFERROR(IF(T143=\"\",IF(AND(S143<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S143<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S143>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S143<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S143>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S143<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S143>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S143<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S143>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S143<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S143)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S143)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L143)=MONTH('Lease Option 2'!$D$13),YEAR($L143)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z143<$AB$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z143>='Ownership Option 1'!$D$25,Z143<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z143)=MONTH('Ownership Option 1'!$D$25),YEAR($L143)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z143+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z143+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z143)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z143)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE137:AE142)>0,IF(OR(MONTH(Z143)=6,MONTH(Z143)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z143)=6,MONTH(Z143)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z143)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z143>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z143)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z143)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z143)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z143)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1909-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK143<$AB$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN143>='Ownership Option 1'!$D$25,AK143<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK143)=MONTH('Ownership Option 1'!$D$25),YEAR($AK143)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK143+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK143+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK143)=6,MONTH(AK143)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK143)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV143<$AB$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN143>='Ownership Option 1'!$D$25,AV143<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK143)=MONTH('Ownership Option 1'!$D$25),YEAR($AK143)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV143+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV143>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV143)=6,MONTH(AV143)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV143)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG143<$AB$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN143>='Ownership Option 1'!$D$25,BG143<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK143)=MONTH('Ownership Option 1'!$D$25),YEAR($AK143)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG143<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG143>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 1'!$D$22),YEAR($DN143)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG143>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG143)=MONTH('Ownership Option 1'!$D$22),YEAR(BG143)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG143)=MONTH('Ownership Option 1'!$D$22),YEAR(BG143)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG143)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT143<$BV$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN143>='Ownership Option 2'!$D$25,BT143<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT143)=MONTH('Ownership Option 2'!$D25),YEAR($BT143)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT143+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT143+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT143)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT143)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY137:BY142)>0,IF(OR(MONTH(BT143)=6,MONTH(BT143)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT143)=6,MONTH(BT143)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT143)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT143)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE143<$BV$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN143>='Ownership Option 2'!$D$25,CE143<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK143)=MONTH('Ownership Option 2'!$D$25),YEAR($AK143)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE143+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE143+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE143)=6,MONTH(CE143)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE143)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP143<$BV$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN143>='Ownership Option 2'!$D$25,CP143<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK143)=MONTH('Ownership Option 2'!$D$25),YEAR($AK143)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP143+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP143>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP143)=6,MONTH(CP143)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP143)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA143<$BV$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA143>='Ownership Option 2'!$D$25,DA143<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA143)=MONTH('Ownership Option 2'!$D$25),YEAR($DA143)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA143<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA143>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA143)=MONTH('Ownership Option 2'!$D$22),YEAR($DA143)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA143>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA143)=MONTH('Ownership Option 2'!$D$22),YEAR(DA143)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA143)=MONTH('Ownership Option 2'!$D$22),YEAR(DA143)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA143)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1909-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN143<$DP$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN143>='Ownership Option 3'!$D$25,DN143<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 3'!$D$25),YEAR($DN143)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN143+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN143+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN143)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN143)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS137:DS142)>0,IF(OR(MONTH(DN143)=6,MONTH(DN143)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN143)=6,MONTH(DN143)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN143>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN143)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN143)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN143)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN143)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY143<$DP$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY143>='Ownership Option 3'!$D$25,DY143<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY143)=MONTH('Ownership Option 3'!$D$25),YEAR($DY143)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY143+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY143+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY143)=6,MONTH(DY143)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY143)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY143>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY143)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY143)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY143)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY143)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ143<$DP$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ143>='Ownership Option 3'!$D$25,EJ143<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ143)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ143)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ143+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ143>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ143)=6,MONTH(EJ143)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ143)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ143>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ143)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ143)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ143)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ143)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ143)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1909-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU143<$DP$19,$I143,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU143>='Ownership Option 3'!$D$25,EU143<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU143)=MONTH('Ownership Option 3'!$D$25),YEAR($EU143)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU143<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU143>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU143)=MONTH('Ownership Option 3'!$D$22),YEAR($EU143)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU143>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU143)=MONTH('Ownership Option 3'!$D$22),YEAR(EU143)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU143)=MONTH('Ownership Option 3'!$D$22),YEAR(EU143)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU143)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[120,"1910-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B144>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B144))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B144))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B144)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B144))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B144))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B144))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B144>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B144))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B144))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B144)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B144))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B144))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B144))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B144>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B144))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B144))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B144)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B144))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B144))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B144))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B144>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B144))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B144))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B144)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B144))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B144))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B144))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B144>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B144))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B144))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B144)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B144))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B144))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B144))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B144>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B144))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B144)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B144))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B144)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B144))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B144)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B144))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B144))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B144-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-01-01",{"$f":"IF(AND('Cash Flows'!$L144<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I144,\"\")","v":""},{"$f":"IFERROR(IF(M144=\"\",IF(AND(L144<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L144<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L144>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L144<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L144>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L144<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L144>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L144<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L144>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L144<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L144)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L144)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L144)=MONTH('Lease Option 1'!$D$13),YEAR($L144)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-01-01",{"$f":"IF(AND('Cash Flows'!$L144<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I144,\"\")","v":""},{"$f":"IFERROR(IF(T144=\"\",IF(AND(S144<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S144<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S144>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S144<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S144>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S144<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S144>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S144<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S144>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S144<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S144)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S144)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L144)=MONTH('Lease Option 2'!$D$13),YEAR($L144)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z144<$AB$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z144>='Ownership Option 1'!$D$25,Z144<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z144)=MONTH('Ownership Option 1'!$D$25),YEAR($L144)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z144+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z144+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z144)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z144)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE138:AE143)>0,IF(OR(MONTH(Z144)=6,MONTH(Z144)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z144)=6,MONTH(Z144)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z144)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z144>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z144)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z144)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z144)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z144)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK144<$AB$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN144>='Ownership Option 1'!$D$25,AK144<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK144)=MONTH('Ownership Option 1'!$D$25),YEAR($AK144)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK144+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK144+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK144)=6,MONTH(AK144)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK144)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV144<$AB$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN144>='Ownership Option 1'!$D$25,AV144<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK144)=MONTH('Ownership Option 1'!$D$25),YEAR($AK144)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV144+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV144>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV144)=6,MONTH(AV144)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV144)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG144<$AB$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN144>='Ownership Option 1'!$D$25,BG144<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK144)=MONTH('Ownership Option 1'!$D$25),YEAR($AK144)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG144<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG144>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 1'!$D$22),YEAR($DN144)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG144>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG144)=MONTH('Ownership Option 1'!$D$22),YEAR(BG144)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG144)=MONTH('Ownership Option 1'!$D$22),YEAR(BG144)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG144)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT144<$BV$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN144>='Ownership Option 2'!$D$25,BT144<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT144)=MONTH('Ownership Option 2'!$D25),YEAR($BT144)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT144+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT144+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT144)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT144)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY138:BY143)>0,IF(OR(MONTH(BT144)=6,MONTH(BT144)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT144)=6,MONTH(BT144)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT144)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT144)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE144<$BV$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN144>='Ownership Option 2'!$D$25,CE144<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK144)=MONTH('Ownership Option 2'!$D$25),YEAR($AK144)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE144+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE144+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE144)=6,MONTH(CE144)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE144)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP144<$BV$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN144>='Ownership Option 2'!$D$25,CP144<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK144)=MONTH('Ownership Option 2'!$D$25),YEAR($AK144)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP144+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP144>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP144)=6,MONTH(CP144)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP144)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA144<$BV$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA144>='Ownership Option 2'!$D$25,DA144<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA144)=MONTH('Ownership Option 2'!$D$25),YEAR($DA144)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA144<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA144>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA144)=MONTH('Ownership Option 2'!$D$22),YEAR($DA144)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA144>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA144)=MONTH('Ownership Option 2'!$D$22),YEAR(DA144)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA144)=MONTH('Ownership Option 2'!$D$22),YEAR(DA144)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA144)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN144<$DP$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN144>='Ownership Option 3'!$D$25,DN144<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 3'!$D$25),YEAR($DN144)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN144+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN144+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN144)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN144)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS138:DS143)>0,IF(OR(MONTH(DN144)=6,MONTH(DN144)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN144)=6,MONTH(DN144)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN144>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN144)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN144)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN144)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN144)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY144<$DP$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY144>='Ownership Option 3'!$D$25,DY144<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY144)=MONTH('Ownership Option 3'!$D$25),YEAR($DY144)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY144+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY144+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY144)=6,MONTH(DY144)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY144)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY144>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY144)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY144)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY144)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY144)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ144<$DP$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ144>='Ownership Option 3'!$D$25,EJ144<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ144)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ144)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ144+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ144>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ144)=6,MONTH(EJ144)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ144)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ144>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ144)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ144)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ144)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ144)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ144)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU144<$DP$19,$I144,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU144>='Ownership Option 3'!$D$25,EU144<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU144)=MONTH('Ownership Option 3'!$D$25),YEAR($EU144)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU144<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU144>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU144)=MONTH('Ownership Option 3'!$D$22),YEAR($EU144)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU144>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU144)=MONTH('Ownership Option 3'!$D$22),YEAR(EU144)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU144)=MONTH('Ownership Option 3'!$D$22),YEAR(EU144)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU144)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[121,"1910-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B145>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B145))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B145))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B145)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B145))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B145))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B145))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B145>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B145))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B145))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B145)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B145))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B145))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B145))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B145>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B145))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B145))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B145)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B145))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B145))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B145))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B145>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B145))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B145))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B145)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B145))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B145))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B145))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B145>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B145))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B145))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B145)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B145))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B145))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B145))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B145>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B145))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B145)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B145))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B145)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B145))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B145)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B145))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B145))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B145-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-02-01",{"$f":"IF(AND('Cash Flows'!$L145<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I145,\"\")","v":""},{"$f":"IFERROR(IF(M145=\"\",IF(AND(L145<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L145<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L145>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L145<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L145>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L145<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L145>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L145<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L145>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L145<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L145)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L145)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L145)=MONTH('Lease Option 1'!$D$13),YEAR($L145)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-02-01",{"$f":"IF(AND('Cash Flows'!$L145<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I145,\"\")","v":""},{"$f":"IFERROR(IF(T145=\"\",IF(AND(S145<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S145<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S145>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S145<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S145>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S145<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S145>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S145<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S145>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S145<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S145)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S145)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L145)=MONTH('Lease Option 2'!$D$13),YEAR($L145)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z145<$AB$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z145>='Ownership Option 1'!$D$25,Z145<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z145)=MONTH('Ownership Option 1'!$D$25),YEAR($L145)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z145+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z145+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z145)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z145)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE139:AE144)>0,IF(OR(MONTH(Z145)=6,MONTH(Z145)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z145)=6,MONTH(Z145)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z145)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z145>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z145)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z145)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z145)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z145)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK145<$AB$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN145>='Ownership Option 1'!$D$25,AK145<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK145)=MONTH('Ownership Option 1'!$D$25),YEAR($AK145)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK145+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK145+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK145)=6,MONTH(AK145)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK145)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV145<$AB$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN145>='Ownership Option 1'!$D$25,AV145<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK145)=MONTH('Ownership Option 1'!$D$25),YEAR($AK145)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV145+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV145>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV145)=6,MONTH(AV145)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV145)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG145<$AB$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN145>='Ownership Option 1'!$D$25,BG145<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK145)=MONTH('Ownership Option 1'!$D$25),YEAR($AK145)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG145<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG145>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 1'!$D$22),YEAR($DN145)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG145>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG145)=MONTH('Ownership Option 1'!$D$22),YEAR(BG145)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG145)=MONTH('Ownership Option 1'!$D$22),YEAR(BG145)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG145)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT145<$BV$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN145>='Ownership Option 2'!$D$25,BT145<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT145)=MONTH('Ownership Option 2'!$D25),YEAR($BT145)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT145+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT145+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT145)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT145)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY139:BY144)>0,IF(OR(MONTH(BT145)=6,MONTH(BT145)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT145)=6,MONTH(BT145)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT145)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT145)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE145<$BV$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN145>='Ownership Option 2'!$D$25,CE145<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK145)=MONTH('Ownership Option 2'!$D$25),YEAR($AK145)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE145+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE145+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE145)=6,MONTH(CE145)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE145)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP145<$BV$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN145>='Ownership Option 2'!$D$25,CP145<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK145)=MONTH('Ownership Option 2'!$D$25),YEAR($AK145)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP145+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP145>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP145)=6,MONTH(CP145)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP145)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA145<$BV$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA145>='Ownership Option 2'!$D$25,DA145<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA145)=MONTH('Ownership Option 2'!$D$25),YEAR($DA145)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA145<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA145>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA145)=MONTH('Ownership Option 2'!$D$22),YEAR($DA145)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA145>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA145)=MONTH('Ownership Option 2'!$D$22),YEAR(DA145)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA145)=MONTH('Ownership Option 2'!$D$22),YEAR(DA145)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA145)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN145<$DP$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN145>='Ownership Option 3'!$D$25,DN145<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 3'!$D$25),YEAR($DN145)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN145+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN145+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN145)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN145)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS139:DS144)>0,IF(OR(MONTH(DN145)=6,MONTH(DN145)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN145)=6,MONTH(DN145)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN145>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN145)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN145)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN145)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN145)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY145<$DP$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY145>='Ownership Option 3'!$D$25,DY145<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY145)=MONTH('Ownership Option 3'!$D$25),YEAR($DY145)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY145+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY145+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY145)=6,MONTH(DY145)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY145)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY145>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY145)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY145)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY145)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY145)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ145<$DP$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ145>='Ownership Option 3'!$D$25,EJ145<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ145)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ145)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ145+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ145>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ145)=6,MONTH(EJ145)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ145)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ145>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ145)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ145)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ145)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ145)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ145)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU145<$DP$19,$I145,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU145>='Ownership Option 3'!$D$25,EU145<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU145)=MONTH('Ownership Option 3'!$D$25),YEAR($EU145)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU145<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU145>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU145)=MONTH('Ownership Option 3'!$D$22),YEAR($EU145)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU145>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU145)=MONTH('Ownership Option 3'!$D$22),YEAR(EU145)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU145)=MONTH('Ownership Option 3'!$D$22),YEAR(EU145)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU145)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[122,"1910-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B146>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B146))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B146))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B146)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B146))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B146))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B146))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B146>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B146))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B146))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B146)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B146))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B146))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B146))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B146>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B146))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B146))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B146)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B146))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B146))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B146))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B146>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B146))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B146))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B146)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B146))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B146))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B146))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B146>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B146))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B146))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B146)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B146))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B146))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B146))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B146>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B146))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B146)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B146))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B146)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B146))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B146)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B146))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B146))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B146-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-03-01",{"$f":"IF(AND('Cash Flows'!$L146<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I146,\"\")","v":""},{"$f":"IFERROR(IF(M146=\"\",IF(AND(L146<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L146<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L146>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L146<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L146>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L146<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L146>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L146<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L146>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L146<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L146)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L146)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L146)=MONTH('Lease Option 1'!$D$13),YEAR($L146)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-03-01",{"$f":"IF(AND('Cash Flows'!$L146<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I146,\"\")","v":""},{"$f":"IFERROR(IF(T146=\"\",IF(AND(S146<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S146<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S146>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S146<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S146>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S146<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S146>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S146<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S146>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S146<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S146)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S146)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L146)=MONTH('Lease Option 2'!$D$13),YEAR($L146)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z146<$AB$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z146>='Ownership Option 1'!$D$25,Z146<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z146)=MONTH('Ownership Option 1'!$D$25),YEAR($L146)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z146+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z146+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z146)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z146)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE140:AE145)>0,IF(OR(MONTH(Z146)=6,MONTH(Z146)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z146)=6,MONTH(Z146)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z146)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z146>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z146)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z146)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z146)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z146)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK146<$AB$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN146>='Ownership Option 1'!$D$25,AK146<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK146)=MONTH('Ownership Option 1'!$D$25),YEAR($AK146)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK146+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK146+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK146)=6,MONTH(AK146)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK146)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV146<$AB$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN146>='Ownership Option 1'!$D$25,AV146<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK146)=MONTH('Ownership Option 1'!$D$25),YEAR($AK146)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV146+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV146>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV146)=6,MONTH(AV146)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV146)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG146<$AB$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN146>='Ownership Option 1'!$D$25,BG146<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK146)=MONTH('Ownership Option 1'!$D$25),YEAR($AK146)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG146<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG146>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 1'!$D$22),YEAR($DN146)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG146>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG146)=MONTH('Ownership Option 1'!$D$22),YEAR(BG146)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG146)=MONTH('Ownership Option 1'!$D$22),YEAR(BG146)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG146)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT146<$BV$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN146>='Ownership Option 2'!$D$25,BT146<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT146)=MONTH('Ownership Option 2'!$D25),YEAR($BT146)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT146+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT146+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT146)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT146)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY140:BY145)>0,IF(OR(MONTH(BT146)=6,MONTH(BT146)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT146)=6,MONTH(BT146)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT146)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT146)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE146<$BV$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN146>='Ownership Option 2'!$D$25,CE146<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK146)=MONTH('Ownership Option 2'!$D$25),YEAR($AK146)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE146+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE146+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE146)=6,MONTH(CE146)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE146)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP146<$BV$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN146>='Ownership Option 2'!$D$25,CP146<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK146)=MONTH('Ownership Option 2'!$D$25),YEAR($AK146)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP146+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP146>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP146)=6,MONTH(CP146)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP146)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA146<$BV$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA146>='Ownership Option 2'!$D$25,DA146<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA146)=MONTH('Ownership Option 2'!$D$25),YEAR($DA146)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA146<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA146>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA146)=MONTH('Ownership Option 2'!$D$22),YEAR($DA146)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA146>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA146)=MONTH('Ownership Option 2'!$D$22),YEAR(DA146)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA146)=MONTH('Ownership Option 2'!$D$22),YEAR(DA146)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA146)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN146<$DP$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN146>='Ownership Option 3'!$D$25,DN146<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 3'!$D$25),YEAR($DN146)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN146+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN146+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN146)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN146)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS140:DS145)>0,IF(OR(MONTH(DN146)=6,MONTH(DN146)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN146)=6,MONTH(DN146)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN146>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN146)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN146)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN146)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN146)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY146<$DP$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY146>='Ownership Option 3'!$D$25,DY146<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY146)=MONTH('Ownership Option 3'!$D$25),YEAR($DY146)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY146+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY146+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY146)=6,MONTH(DY146)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY146)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY146>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY146)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY146)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY146)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY146)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ146<$DP$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ146>='Ownership Option 3'!$D$25,EJ146<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ146)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ146)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ146+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ146>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ146)=6,MONTH(EJ146)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ146)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ146>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ146)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ146)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ146)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ146)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ146)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU146<$DP$19,$I146,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU146>='Ownership Option 3'!$D$25,EU146<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU146)=MONTH('Ownership Option 3'!$D$25),YEAR($EU146)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU146<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU146>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU146)=MONTH('Ownership Option 3'!$D$22),YEAR($EU146)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU146>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU146)=MONTH('Ownership Option 3'!$D$22),YEAR(EU146)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU146)=MONTH('Ownership Option 3'!$D$22),YEAR(EU146)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU146)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[123,"1910-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B147>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B147)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B147))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B147>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B147)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B147))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B147>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B147)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B147))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B147>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B147)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B147))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B147>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B147)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B147))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B147>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B147)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B147)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B147)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B147))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B147-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-04-01",{"$f":"IF(AND('Cash Flows'!$L147<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I147,\"\")","v":""},{"$f":"IFERROR(IF(M147=\"\",IF(AND(L147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L147<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L147>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L147)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L147)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L147)=MONTH('Lease Option 1'!$D$13),YEAR($L147)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-04-01",{"$f":"IF(AND('Cash Flows'!$L147<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I147,\"\")","v":""},{"$f":"IFERROR(IF(T147=\"\",IF(AND(S147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S147<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S147>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S147)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S147)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L147)=MONTH('Lease Option 2'!$D$13),YEAR($L147)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z147<$AB$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z147>='Ownership Option 1'!$D$25,Z147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z147)=MONTH('Ownership Option 1'!$D$25),YEAR($L147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z147+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z147+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z147)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z147)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE141:AE146)>0,IF(OR(MONTH(Z147)=6,MONTH(Z147)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z147)=6,MONTH(Z147)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK147<$AB$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN147>='Ownership Option 1'!$D$25,AK147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK147+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK147+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK147)=6,MONTH(AK147)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV147<$AB$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN147>='Ownership Option 1'!$D$25,AV147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV147+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV147>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV147)=6,MONTH(AV147)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG147<$AB$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN147>='Ownership Option 1'!$D$25,BG147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG147<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG147>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 1'!$D$22),YEAR($DN147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG147)=MONTH('Ownership Option 1'!$D$22),YEAR(BG147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG147)=MONTH('Ownership Option 1'!$D$22),YEAR(BG147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT147<$BV$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN147>='Ownership Option 2'!$D$25,BT147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT147)=MONTH('Ownership Option 2'!$D25),YEAR($BT147)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT147+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT147+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT147)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT147)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY141:BY146)>0,IF(OR(MONTH(BT147)=6,MONTH(BT147)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT147)=6,MONTH(BT147)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE147<$BV$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN147>='Ownership Option 2'!$D$25,CE147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK147)=MONTH('Ownership Option 2'!$D$25),YEAR($AK147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE147+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE147+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE147)=6,MONTH(CE147)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP147<$BV$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN147>='Ownership Option 2'!$D$25,CP147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK147)=MONTH('Ownership Option 2'!$D$25),YEAR($AK147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP147+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP147>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP147)=6,MONTH(CP147)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA147<$BV$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA147>='Ownership Option 2'!$D$25,DA147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA147)=MONTH('Ownership Option 2'!$D$25),YEAR($DA147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA147<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA147>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA147)=MONTH('Ownership Option 2'!$D$22),YEAR($DA147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA147)=MONTH('Ownership Option 2'!$D$22),YEAR(DA147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA147)=MONTH('Ownership Option 2'!$D$22),YEAR(DA147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN147<$DP$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN147>='Ownership Option 3'!$D$25,DN147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 3'!$D$25),YEAR($DN147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN147+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN147+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN147)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN147)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS141:DS146)>0,IF(OR(MONTH(DN147)=6,MONTH(DN147)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN147)=6,MONTH(DN147)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY147<$DP$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY147>='Ownership Option 3'!$D$25,DY147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY147)=MONTH('Ownership Option 3'!$D$25),YEAR($DY147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY147+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY147+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY147)=6,MONTH(DY147)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ147<$DP$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ147>='Ownership Option 3'!$D$25,EJ147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ147)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ147+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ147>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ147)=6,MONTH(EJ147)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU147<$DP$19,$I147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU147>='Ownership Option 3'!$D$25,EU147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU147)=MONTH('Ownership Option 3'!$D$25),YEAR($EU147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU147<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU147>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU147)=MONTH('Ownership Option 3'!$D$22),YEAR($EU147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU147)=MONTH('Ownership Option 3'!$D$22),YEAR(EU147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU147)=MONTH('Ownership Option 3'!$D$22),YEAR(EU147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[124,"1910-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B148>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B148))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B148))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B148)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B148))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B148))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B148))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B148>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B148))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B148))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B148)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B148))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B148))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B148))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B148>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B148))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B148))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B148)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B148))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B148))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B148))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B148>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B148))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B148))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B148)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B148))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B148))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B148))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B148>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B148))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B148))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B148)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B148))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B148))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B148))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B148>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B148))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B148)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B148))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B148)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B148))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B148)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B148))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B148))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B148-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-05-01",{"$f":"IF(AND('Cash Flows'!$L148<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I148,\"\")","v":""},{"$f":"IFERROR(IF(M148=\"\",IF(AND(L148<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L148<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L148>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L148<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L148>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L148<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L148>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L148<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L148>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L148<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L148)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L148)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L148)=MONTH('Lease Option 1'!$D$13),YEAR($L148)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-05-01",{"$f":"IF(AND('Cash Flows'!$L148<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I148,\"\")","v":""},{"$f":"IFERROR(IF(T148=\"\",IF(AND(S148<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S148<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S148>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S148<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S148>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S148<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S148>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S148<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S148>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S148<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S148)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S148)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L148)=MONTH('Lease Option 2'!$D$13),YEAR($L148)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z148<$AB$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z148>='Ownership Option 1'!$D$25,Z148<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z148)=MONTH('Ownership Option 1'!$D$25),YEAR($L148)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z148+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z148+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z148)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z148)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE142:AE147)>0,IF(OR(MONTH(Z148)=6,MONTH(Z148)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z148)=6,MONTH(Z148)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z148)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z148>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z148)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z148)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z148)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z148)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK148<$AB$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN148>='Ownership Option 1'!$D$25,AK148<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK148)=MONTH('Ownership Option 1'!$D$25),YEAR($AK148)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK148+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK148+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK148)=6,MONTH(AK148)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK148)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV148<$AB$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN148>='Ownership Option 1'!$D$25,AV148<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK148)=MONTH('Ownership Option 1'!$D$25),YEAR($AK148)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV148+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV148>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV148)=6,MONTH(AV148)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV148)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG148<$AB$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN148>='Ownership Option 1'!$D$25,BG148<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK148)=MONTH('Ownership Option 1'!$D$25),YEAR($AK148)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG148<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG148>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 1'!$D$22),YEAR($DN148)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG148>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG148)=MONTH('Ownership Option 1'!$D$22),YEAR(BG148)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG148)=MONTH('Ownership Option 1'!$D$22),YEAR(BG148)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG148)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT148<$BV$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN148>='Ownership Option 2'!$D$25,BT148<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT148)=MONTH('Ownership Option 2'!$D25),YEAR($BT148)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT148+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT148+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT148)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT148)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY142:BY147)>0,IF(OR(MONTH(BT148)=6,MONTH(BT148)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT148)=6,MONTH(BT148)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT148)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT148)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE148<$BV$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN148>='Ownership Option 2'!$D$25,CE148<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK148)=MONTH('Ownership Option 2'!$D$25),YEAR($AK148)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE148+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE148+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE148)=6,MONTH(CE148)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE148)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP148<$BV$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN148>='Ownership Option 2'!$D$25,CP148<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK148)=MONTH('Ownership Option 2'!$D$25),YEAR($AK148)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP148+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP148>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP148)=6,MONTH(CP148)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP148)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA148<$BV$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA148>='Ownership Option 2'!$D$25,DA148<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA148)=MONTH('Ownership Option 2'!$D$25),YEAR($DA148)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA148<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA148>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA148)=MONTH('Ownership Option 2'!$D$22),YEAR($DA148)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA148>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA148)=MONTH('Ownership Option 2'!$D$22),YEAR(DA148)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA148)=MONTH('Ownership Option 2'!$D$22),YEAR(DA148)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA148)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN148<$DP$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN148>='Ownership Option 3'!$D$25,DN148<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 3'!$D$25),YEAR($DN148)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN148+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN148+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN148)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN148)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS142:DS147)>0,IF(OR(MONTH(DN148)=6,MONTH(DN148)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN148)=6,MONTH(DN148)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN148>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN148)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN148)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN148)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN148)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY148<$DP$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY148>='Ownership Option 3'!$D$25,DY148<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY148)=MONTH('Ownership Option 3'!$D$25),YEAR($DY148)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY148+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY148+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY148)=6,MONTH(DY148)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY148)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY148>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY148)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY148)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY148)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY148)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ148<$DP$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ148>='Ownership Option 3'!$D$25,EJ148<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ148)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ148)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ148+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ148>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ148)=6,MONTH(EJ148)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ148)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ148>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ148)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ148)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ148)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ148)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ148)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU148<$DP$19,$I148,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU148>='Ownership Option 3'!$D$25,EU148<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU148)=MONTH('Ownership Option 3'!$D$25),YEAR($EU148)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU148<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU148>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU148)=MONTH('Ownership Option 3'!$D$22),YEAR($EU148)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU148>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU148)=MONTH('Ownership Option 3'!$D$22),YEAR(EU148)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU148)=MONTH('Ownership Option 3'!$D$22),YEAR(EU148)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU148)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[125,"1910-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B149>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B149))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B149))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B149)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B149))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B149))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B149))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B149>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B149))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B149))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B149)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B149))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B149))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B149))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B149>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B149))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B149))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B149)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B149))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B149))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B149))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B149>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B149))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B149))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B149)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B149))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B149))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B149))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B149>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B149))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B149))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B149)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B149))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B149))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B149))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B149>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B149))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B149)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B149))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B149)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B149))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B149)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B149))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B149))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B149-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-06-01",{"$f":"IF(AND('Cash Flows'!$L149<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I149,\"\")","v":""},{"$f":"IFERROR(IF(M149=\"\",IF(AND(L149<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L149<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L149>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L149<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L149>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L149<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L149>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L149<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L149>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L149<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L149)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L149)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L149)=MONTH('Lease Option 1'!$D$13),YEAR($L149)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-06-01",{"$f":"IF(AND('Cash Flows'!$L149<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I149,\"\")","v":""},{"$f":"IFERROR(IF(T149=\"\",IF(AND(S149<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S149<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S149>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S149<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S149>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S149<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S149>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S149<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S149>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S149<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S149)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S149)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L149)=MONTH('Lease Option 2'!$D$13),YEAR($L149)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z149<$AB$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z149>='Ownership Option 1'!$D$25,Z149<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z149)=MONTH('Ownership Option 1'!$D$25),YEAR($L149)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z149+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z149+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z149)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z149)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE143:AE148)>0,IF(OR(MONTH(Z149)=6,MONTH(Z149)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z149)=6,MONTH(Z149)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z149)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z149>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z149)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z149)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z149)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z149)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK149<$AB$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN149>='Ownership Option 1'!$D$25,AK149<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK149)=MONTH('Ownership Option 1'!$D$25),YEAR($AK149)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK149+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK149+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK149)=6,MONTH(AK149)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK149)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV149<$AB$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN149>='Ownership Option 1'!$D$25,AV149<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK149)=MONTH('Ownership Option 1'!$D$25),YEAR($AK149)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV149+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV149>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV149)=6,MONTH(AV149)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV149)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG149<$AB$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN149>='Ownership Option 1'!$D$25,BG149<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK149)=MONTH('Ownership Option 1'!$D$25),YEAR($AK149)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG149<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG149>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 1'!$D$22),YEAR($DN149)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG149>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG149)=MONTH('Ownership Option 1'!$D$22),YEAR(BG149)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG149)=MONTH('Ownership Option 1'!$D$22),YEAR(BG149)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG149)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT149<$BV$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN149>='Ownership Option 2'!$D$25,BT149<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT149)=MONTH('Ownership Option 2'!$D25),YEAR($BT149)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT149+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT149+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT149)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT149)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY143:BY148)>0,IF(OR(MONTH(BT149)=6,MONTH(BT149)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT149)=6,MONTH(BT149)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT149)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT149)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE149<$BV$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN149>='Ownership Option 2'!$D$25,CE149<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK149)=MONTH('Ownership Option 2'!$D$25),YEAR($AK149)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE149+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE149+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE149)=6,MONTH(CE149)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE149)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP149<$BV$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN149>='Ownership Option 2'!$D$25,CP149<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK149)=MONTH('Ownership Option 2'!$D$25),YEAR($AK149)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP149+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP149>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP149)=6,MONTH(CP149)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP149)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA149<$BV$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA149>='Ownership Option 2'!$D$25,DA149<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA149)=MONTH('Ownership Option 2'!$D$25),YEAR($DA149)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA149<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA149>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA149)=MONTH('Ownership Option 2'!$D$22),YEAR($DA149)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA149>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA149)=MONTH('Ownership Option 2'!$D$22),YEAR(DA149)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA149)=MONTH('Ownership Option 2'!$D$22),YEAR(DA149)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA149)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN149<$DP$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN149>='Ownership Option 3'!$D$25,DN149<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 3'!$D$25),YEAR($DN149)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN149+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN149+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN149)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN149)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS143:DS148)>0,IF(OR(MONTH(DN149)=6,MONTH(DN149)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN149)=6,MONTH(DN149)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN149>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN149)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN149)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN149)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN149)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY149<$DP$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY149>='Ownership Option 3'!$D$25,DY149<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY149)=MONTH('Ownership Option 3'!$D$25),YEAR($DY149)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY149+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY149+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY149)=6,MONTH(DY149)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY149)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY149>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY149)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY149)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY149)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY149)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ149<$DP$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ149>='Ownership Option 3'!$D$25,EJ149<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ149)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ149)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ149+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ149>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ149)=6,MONTH(EJ149)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ149)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ149>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ149)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ149)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ149)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ149)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ149)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU149<$DP$19,$I149,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU149>='Ownership Option 3'!$D$25,EU149<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU149)=MONTH('Ownership Option 3'!$D$25),YEAR($EU149)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU149<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU149>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU149)=MONTH('Ownership Option 3'!$D$22),YEAR($EU149)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU149>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU149)=MONTH('Ownership Option 3'!$D$22),YEAR(EU149)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU149)=MONTH('Ownership Option 3'!$D$22),YEAR(EU149)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU149)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[126,"1910-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B150>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B150))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B150))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B150)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B150))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B150))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B150))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B150>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B150))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B150))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B150)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B150))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B150))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B150))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B150>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B150))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B150))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B150)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B150))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B150))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B150))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B150>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B150))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B150))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B150)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B150))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B150))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B150))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B150>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B150))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B150))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B150)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B150))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B150))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B150))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B150>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B150))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B150)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B150))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B150)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B150))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B150)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B150))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B150))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B150-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-07-01",{"$f":"IF(AND('Cash Flows'!$L150<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I150,\"\")","v":""},{"$f":"IFERROR(IF(M150=\"\",IF(AND(L150<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L150<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L150>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L150<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L150>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L150<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L150>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L150<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L150>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L150<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L150)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L150)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L150)=MONTH('Lease Option 1'!$D$13),YEAR($L150)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-07-01",{"$f":"IF(AND('Cash Flows'!$L150<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I150,\"\")","v":""},{"$f":"IFERROR(IF(T150=\"\",IF(AND(S150<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S150<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S150>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S150<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S150>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S150<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S150>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S150<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S150>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S150<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S150)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S150)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L150)=MONTH('Lease Option 2'!$D$13),YEAR($L150)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z150<$AB$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z150>='Ownership Option 1'!$D$25,Z150<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z150)=MONTH('Ownership Option 1'!$D$25),YEAR($L150)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z150+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z150+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z150)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z150)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE144:AE149)>0,IF(OR(MONTH(Z150)=6,MONTH(Z150)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z150)=6,MONTH(Z150)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z150)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z150>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z150)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z150)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z150)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z150)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK150<$AB$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN150>='Ownership Option 1'!$D$25,AK150<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK150)=MONTH('Ownership Option 1'!$D$25),YEAR($AK150)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK150+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK150+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK150)=6,MONTH(AK150)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK150)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV150<$AB$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN150>='Ownership Option 1'!$D$25,AV150<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK150)=MONTH('Ownership Option 1'!$D$25),YEAR($AK150)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV150+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV150>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV150)=6,MONTH(AV150)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV150)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG150<$AB$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN150>='Ownership Option 1'!$D$25,BG150<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK150)=MONTH('Ownership Option 1'!$D$25),YEAR($AK150)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG150<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG150>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 1'!$D$22),YEAR($DN150)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG150>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG150)=MONTH('Ownership Option 1'!$D$22),YEAR(BG150)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG150)=MONTH('Ownership Option 1'!$D$22),YEAR(BG150)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG150)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT150<$BV$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN150>='Ownership Option 2'!$D$25,BT150<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT150)=MONTH('Ownership Option 2'!$D25),YEAR($BT150)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT150+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT150+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT150)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT150)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY144:BY149)>0,IF(OR(MONTH(BT150)=6,MONTH(BT150)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT150)=6,MONTH(BT150)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT150)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT150)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE150<$BV$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN150>='Ownership Option 2'!$D$25,CE150<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK150)=MONTH('Ownership Option 2'!$D$25),YEAR($AK150)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE150+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE150+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE150)=6,MONTH(CE150)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE150)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP150<$BV$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN150>='Ownership Option 2'!$D$25,CP150<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK150)=MONTH('Ownership Option 2'!$D$25),YEAR($AK150)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP150+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP150>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP150)=6,MONTH(CP150)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP150)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA150<$BV$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA150>='Ownership Option 2'!$D$25,DA150<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA150)=MONTH('Ownership Option 2'!$D$25),YEAR($DA150)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA150<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA150>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA150)=MONTH('Ownership Option 2'!$D$22),YEAR($DA150)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA150>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA150)=MONTH('Ownership Option 2'!$D$22),YEAR(DA150)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA150)=MONTH('Ownership Option 2'!$D$22),YEAR(DA150)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA150)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN150<$DP$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN150>='Ownership Option 3'!$D$25,DN150<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 3'!$D$25),YEAR($DN150)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN150+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN150+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN150)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN150)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS144:DS149)>0,IF(OR(MONTH(DN150)=6,MONTH(DN150)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN150)=6,MONTH(DN150)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN150>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN150)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN150)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN150)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN150)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY150<$DP$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY150>='Ownership Option 3'!$D$25,DY150<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY150)=MONTH('Ownership Option 3'!$D$25),YEAR($DY150)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY150+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY150+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY150)=6,MONTH(DY150)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY150)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY150>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY150)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY150)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY150)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY150)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ150<$DP$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ150>='Ownership Option 3'!$D$25,EJ150<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ150)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ150)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ150+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ150>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ150)=6,MONTH(EJ150)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ150)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ150>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ150)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ150)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ150)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ150)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ150)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU150<$DP$19,$I150,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU150>='Ownership Option 3'!$D$25,EU150<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU150)=MONTH('Ownership Option 3'!$D$25),YEAR($EU150)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU150<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU150>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU150)=MONTH('Ownership Option 3'!$D$22),YEAR($EU150)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU150>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU150)=MONTH('Ownership Option 3'!$D$22),YEAR(EU150)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU150)=MONTH('Ownership Option 3'!$D$22),YEAR(EU150)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU150)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[127,"1910-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B151>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B151))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B151))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B151)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B151))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B151))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B151))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B151>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B151))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B151))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B151)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B151))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B151))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B151))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B151>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B151))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B151))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B151)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B151))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B151))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B151))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B151>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B151))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B151))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B151)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B151))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B151))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B151))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B151>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B151))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B151))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B151)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B151))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B151))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B151))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B151>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B151))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B151)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B151))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B151)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B151))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B151)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B151))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B151))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B151-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-08-01",{"$f":"IF(AND('Cash Flows'!$L151<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I151,\"\")","v":""},{"$f":"IFERROR(IF(M151=\"\",IF(AND(L151<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L151<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L151>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L151<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L151>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L151<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L151>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L151<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L151>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L151<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L151)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L151)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L151)=MONTH('Lease Option 1'!$D$13),YEAR($L151)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-08-01",{"$f":"IF(AND('Cash Flows'!$L151<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I151,\"\")","v":""},{"$f":"IFERROR(IF(T151=\"\",IF(AND(S151<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S151<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S151>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S151<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S151>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S151<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S151>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S151<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S151>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S151<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S151)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S151)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L151)=MONTH('Lease Option 2'!$D$13),YEAR($L151)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z151<$AB$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z151>='Ownership Option 1'!$D$25,Z151<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z151)=MONTH('Ownership Option 1'!$D$25),YEAR($L151)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z151+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z151+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z151)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z151)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE145:AE150)>0,IF(OR(MONTH(Z151)=6,MONTH(Z151)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z151)=6,MONTH(Z151)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z151)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z151>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z151)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z151)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z151)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z151)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK151<$AB$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN151>='Ownership Option 1'!$D$25,AK151<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK151)=MONTH('Ownership Option 1'!$D$25),YEAR($AK151)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK151+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK151+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK151)=6,MONTH(AK151)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK151)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV151<$AB$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN151>='Ownership Option 1'!$D$25,AV151<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK151)=MONTH('Ownership Option 1'!$D$25),YEAR($AK151)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV151+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV151>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV151)=6,MONTH(AV151)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV151)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG151<$AB$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN151>='Ownership Option 1'!$D$25,BG151<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK151)=MONTH('Ownership Option 1'!$D$25),YEAR($AK151)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG151<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG151>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 1'!$D$22),YEAR($DN151)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG151>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG151)=MONTH('Ownership Option 1'!$D$22),YEAR(BG151)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG151)=MONTH('Ownership Option 1'!$D$22),YEAR(BG151)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG151)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT151<$BV$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN151>='Ownership Option 2'!$D$25,BT151<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT151)=MONTH('Ownership Option 2'!$D25),YEAR($BT151)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT151+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT151+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT151)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT151)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY145:BY150)>0,IF(OR(MONTH(BT151)=6,MONTH(BT151)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT151)=6,MONTH(BT151)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT151)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT151)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE151<$BV$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN151>='Ownership Option 2'!$D$25,CE151<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK151)=MONTH('Ownership Option 2'!$D$25),YEAR($AK151)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE151+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE151+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE151)=6,MONTH(CE151)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE151)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP151<$BV$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN151>='Ownership Option 2'!$D$25,CP151<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK151)=MONTH('Ownership Option 2'!$D$25),YEAR($AK151)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP151+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP151>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP151)=6,MONTH(CP151)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP151)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA151<$BV$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA151>='Ownership Option 2'!$D$25,DA151<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA151)=MONTH('Ownership Option 2'!$D$25),YEAR($DA151)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA151<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA151>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA151)=MONTH('Ownership Option 2'!$D$22),YEAR($DA151)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA151>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA151)=MONTH('Ownership Option 2'!$D$22),YEAR(DA151)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA151)=MONTH('Ownership Option 2'!$D$22),YEAR(DA151)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA151)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN151<$DP$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN151>='Ownership Option 3'!$D$25,DN151<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 3'!$D$25),YEAR($DN151)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN151+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN151+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN151)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN151)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS145:DS150)>0,IF(OR(MONTH(DN151)=6,MONTH(DN151)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN151)=6,MONTH(DN151)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN151>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN151)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN151)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN151)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN151)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY151<$DP$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY151>='Ownership Option 3'!$D$25,DY151<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY151)=MONTH('Ownership Option 3'!$D$25),YEAR($DY151)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY151+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY151+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY151)=6,MONTH(DY151)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY151)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY151>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY151)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY151)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY151)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY151)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ151<$DP$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ151>='Ownership Option 3'!$D$25,EJ151<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ151)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ151)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ151+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ151>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ151)=6,MONTH(EJ151)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ151)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ151>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ151)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ151)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ151)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ151)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ151)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU151<$DP$19,$I151,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU151>='Ownership Option 3'!$D$25,EU151<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU151)=MONTH('Ownership Option 3'!$D$25),YEAR($EU151)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU151<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU151>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU151)=MONTH('Ownership Option 3'!$D$22),YEAR($EU151)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU151>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU151)=MONTH('Ownership Option 3'!$D$22),YEAR(EU151)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU151)=MONTH('Ownership Option 3'!$D$22),YEAR(EU151)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU151)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[128,"1910-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B152>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B152)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B152))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B152>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B152)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B152))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B152>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B152)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B152))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B152>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B152)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B152))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B152>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B152)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B152))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B152>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B152)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B152)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B152)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B152))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B152-TODAY())/365.25))),\"\")","v":""},{"$f":"SUM(C152:H152)","v":0},{"$f":"I152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF(AND('Cash Flows'!$L152<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I152,\"\")","v":""},{"$f":"IFERROR(IF(M152=\"\",IF(AND(L152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L152<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L152>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L152)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L152)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L152)=MONTH('Lease Option 1'!$D$13),YEAR($L152)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,{"$f":"P152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF(AND('Cash Flows'!$L152<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I152,\"\")","v":""},{"$f":"IFERROR(IF(T152=\"\",IF(AND(S152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S152<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S152>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S152)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S152)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L152)=MONTH('Lease Option 2'!$D$13),YEAR($L152)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,{"$f":"W152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z152<$AB$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z152>='Ownership Option 1'!$D$25,Z152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z152)=MONTH('Ownership Option 1'!$D$25),YEAR($L152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z152+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z152+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z152)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z152)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE146:AE151)>0,IF(OR(MONTH(Z152)=6,MONTH(Z152)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z152)=6,MONTH(Z152)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"AH152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},0,"1910-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK152<$AB$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN152>='Ownership Option 1'!$D$25,AK152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK152+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK152+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK152)=6,MONTH(AK152)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AO152:AR152),\"\")","v":0},{"$f":"AS152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV152<$AB$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN152>='Ownership Option 1'!$D$25,AV152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV152+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV152>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV152)=6,MONTH(AV152)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AZ152:BC152),\"\")","v":0},{"$f":"BD152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG152<$AB$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN152>='Ownership Option 1'!$D$25,BG152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG152<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG152>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 1'!$D$22),YEAR($DN152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG152)=MONTH('Ownership Option 1'!$D$22),YEAR(BG152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG152)=MONTH('Ownership Option 1'!$D$22),YEAR(BG152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"BO152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,null,null,"1910-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT152<$BV$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN152>='Ownership Option 2'!$D$25,BT152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT152)=MONTH('Ownership Option 2'!$D25),YEAR($BT152)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"SUM(BU152:BW152)","v":0},{"$f":"IF(AND(BT152+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT152+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT152)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT152)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY146:BY151)>0,IF(OR(MONTH(BT152)=6,MONTH(BT152)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT152)=6,MONTH(BT152)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,{"$f":"CB152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE152<$BV$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN152>='Ownership Option 2'!$D$25,CE152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK152)=MONTH('Ownership Option 2'!$D$25),YEAR($AK152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE152+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE152+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE152)=6,MONTH(CE152)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CI152:CL152),\"\")","v":0},{"$f":"CM152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP152<$BV$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN152>='Ownership Option 2'!$D$25,CP152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK152)=MONTH('Ownership Option 2'!$D$25),YEAR($AK152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP152+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP152>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP152)=6,MONTH(CP152)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CT152:CW152),\"\")","v":0},{"$f":"CX152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA152<$BV$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA152>='Ownership Option 2'!$D$25,DA152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA152)=MONTH('Ownership Option 2'!$D$25),YEAR($DA152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA152<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA152>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA152)=MONTH('Ownership Option 2'!$D$22),YEAR($DA152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA152)=MONTH('Ownership Option 2'!$D$22),YEAR(DA152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA152)=MONTH('Ownership Option 2'!$D$22),YEAR(DA152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN152<$DP$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN152>='Ownership Option 3'!$D$25,DN152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 3'!$D$25),YEAR($DN152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"SUM(DO152:DQ152)","v":0},{"$f":"IF(AND(DN152+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN152+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN152)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN152)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS146:DS151)>0,IF(OR(MONTH(DN152)=6,MONTH(DN152)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN152)=6,MONTH(DN152)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"DV152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY152<$DP$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY152>='Ownership Option 3'!$D$25,DY152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY152)=MONTH('Ownership Option 3'!$D$25),YEAR($DY152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY152+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY152+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY152)=6,MONTH(DY152)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EC152:EF152),\"\")","v":0},{"$f":"EG152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ152<$DP$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ152>='Ownership Option 3'!$D$25,EJ152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ152)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ152+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ152>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ152)=6,MONTH(EJ152)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EN152:EQ152),\"\")","v":0},{"$f":"ER152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0},null,"1910-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU152<$DP$19,$I152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU152>='Ownership Option 3'!$D$25,EU152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU152)=MONTH('Ownership Option 3'!$D$25),YEAR($EU152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU152<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU152>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU152)=MONTH('Ownership Option 3'!$D$22),YEAR($EU152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU152)=MONTH('Ownership Option 3'!$D$22),YEAR(EU152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU152)=MONTH('Ownership Option 3'!$D$22),YEAR(EU152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"FC152/(1+((1+$D$6)^(1/12))-1)^$A152","v":0}]
[129,"1910-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B153>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B153))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B153))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B153)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B153))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B153))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B153))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B153>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B153))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B153))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B153)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B153))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B153))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B153))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B153>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B153))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B153))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B153)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B153))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B153))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B153))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B153>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B153))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B153))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B153)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B153))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B153))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B153))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B153>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B153))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B153))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B153)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B153))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B153))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B153))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B153>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B153))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B153)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B153))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B153)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B153))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B153)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B153))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B153))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B153-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-10-01",{"$f":"IF(AND('Cash Flows'!$L153<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I153,\"\")","v":""},{"$f":"IFERROR(IF(M153=\"\",IF(AND(L153<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L153<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L153>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L153<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L153>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L153<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L153>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L153<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L153>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L153<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L153)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L153)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L153)=MONTH('Lease Option 1'!$D$13),YEAR($L153)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-10-01",{"$f":"IF(AND('Cash Flows'!$L153<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I153,\"\")","v":""},{"$f":"IFERROR(IF(T153=\"\",IF(AND(S153<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S153<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S153>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S153<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S153>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S153<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S153>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S153<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S153>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S153<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S153)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S153)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L153)=MONTH('Lease Option 2'!$D$13),YEAR($L153)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T153:V153),\"\")","v":0},0,null,"1910-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z153<$AB$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z153>='Ownership Option 1'!$D$25,Z153<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z153)=MONTH('Ownership Option 1'!$D$25),YEAR($L153)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA153:AC153),\"\")","v":0},{"$f":"IF(AND(Z153+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z153+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z153)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z153)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE147:AE152)>0,IF(OR(MONTH(Z153)=6,MONTH(Z153)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z153)=6,MONTH(Z153)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z153)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z153>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z153)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z153)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z153)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z153)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD153:AG153),\"\")","v":0},0,{"$f":"AH153-CB153","v":0},"1910-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK153<$AB$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN153>='Ownership Option 1'!$D$25,AK153<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK153)=MONTH('Ownership Option 1'!$D$25),YEAR($AK153)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL153:AN153),\"\")","v":0},{"$f":"IF(AND(AK153+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK153+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK153)=6,MONTH(AK153)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK153)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV153<$AB$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN153>='Ownership Option 1'!$D$25,AV153<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK153)=MONTH('Ownership Option 1'!$D$25),YEAR($AK153)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW153:AY153),\"\")","v":0},{"$f":"IF(AND(AV153+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV153>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV153)=6,MONTH(AV153)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV153)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG153<$AB$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN153>='Ownership Option 1'!$D$25,BG153<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK153)=MONTH('Ownership Option 1'!$D$25),YEAR($AK153)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH153:BJ153),\"\")","v":0},{"$f":"IF(AND(BG153<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG153>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 1'!$D$22),YEAR($DN153)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG153>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG153)=MONTH('Ownership Option 1'!$D$22),YEAR(BG153)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG153)=MONTH('Ownership Option 1'!$D$22),YEAR(BG153)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG153)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT153<$BV$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN153>='Ownership Option 2'!$D$25,BT153<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT153)=MONTH('Ownership Option 2'!$D25),YEAR($BT153)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT153+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT153+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT153)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT153)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY147:BY152)>0,IF(OR(MONTH(BT153)=6,MONTH(BT153)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT153)=6,MONTH(BT153)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT153)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT153)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX153:CA153),\"\")","v":0},0,null,"1910-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE153<$BV$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN153>='Ownership Option 2'!$D$25,CE153<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK153)=MONTH('Ownership Option 2'!$D$25),YEAR($AK153)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF153:CH153),\"\")","v":0},{"$f":"IF(AND(CE153+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE153+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE153)=6,MONTH(CE153)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE153)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP153<$BV$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN153>='Ownership Option 2'!$D$25,CP153<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK153)=MONTH('Ownership Option 2'!$D$25),YEAR($AK153)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ153:CS153),\"\")","v":0},{"$f":"IF(AND(CP153+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP153>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP153)=6,MONTH(CP153)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP153)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA153<$BV$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA153>='Ownership Option 2'!$D$25,DA153<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA153)=MONTH('Ownership Option 2'!$D$25),YEAR($DA153)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA153<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA153>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA153)=MONTH('Ownership Option 2'!$D$22),YEAR($DA153)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA153>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA153)=MONTH('Ownership Option 2'!$D$22),YEAR(DA153)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA153)=MONTH('Ownership Option 2'!$D$22),YEAR(DA153)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA153)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN153<$DP$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN153>='Ownership Option 3'!$D$25,DN153<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 3'!$D$25),YEAR($DN153)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN153+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN153+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN153)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN153)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS147:DS152)>0,IF(OR(MONTH(DN153)=6,MONTH(DN153)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN153)=6,MONTH(DN153)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN153>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN153)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN153)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN153)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN153)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR153:DU153),\"\")","v":0},0,null,"1910-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY153<$DP$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY153>='Ownership Option 3'!$D$25,DY153<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY153)=MONTH('Ownership Option 3'!$D$25),YEAR($DY153)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ153:EB153),\"\")","v":0},{"$f":"IF(AND(DY153+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY153+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY153)=6,MONTH(DY153)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY153)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY153>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY153)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY153)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY153)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY153)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ153<$DP$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ153>='Ownership Option 3'!$D$25,EJ153<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ153)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ153)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK153:EM153),\"\")","v":0},{"$f":"IF(AND(EJ153+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ153>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ153)=6,MONTH(EJ153)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ153)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ153>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ153)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ153)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ153)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ153)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ153)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU153<$DP$19,$I153,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU153>='Ownership Option 3'!$D$25,EU153<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU153)=MONTH('Ownership Option 3'!$D$25),YEAR($EU153)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV153:EX153),\"\")","v":0},{"$f":"IF(AND(EU153<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU153>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU153)=MONTH('Ownership Option 3'!$D$22),YEAR($EU153)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU153>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU153)=MONTH('Ownership Option 3'!$D$22),YEAR(EU153)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU153)=MONTH('Ownership Option 3'!$D$22),YEAR(EU153)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU153)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[130,{"$f":"DATE(YEAR(B153),MONTH(B153)+1,1)","v":"1910-11-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B154>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B154)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B154))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B154>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B154)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B154))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B154>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B154)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B154))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B154>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B154)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B154))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B154>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B154)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B154))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B154>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B154)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B154)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B154)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B154))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B154-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B153),MONTH(B153)+1,1)","v":"1910-11-01"},{"$f":"IF(AND('Cash Flows'!$L154<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I154,\"\")","v":""},{"$f":"IFERROR(IF(M154=\"\",IF(AND(L154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L154<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L154>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L154)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L154)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L154)=MONTH('Lease Option 1'!$D$13),YEAR($L154)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B153),MONTH(B153)+1,1)","v":"1910-11-01"},{"$f":"IF(AND('Cash Flows'!$L154<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I154,\"\")","v":""},{"$f":"IFERROR(IF(T154=\"\",IF(AND(S154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S154<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S154>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S154)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S154)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L154)=MONTH('Lease Option 2'!$D$13),YEAR($L154)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z153),MONTH(Z153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z154<$AB$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z154>='Ownership Option 1'!$D$25,Z154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z154)=MONTH('Ownership Option 1'!$D$25),YEAR($L154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z154+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z154+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z154)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z154)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE148:AE153)>0,IF(OR(MONTH(Z154)=6,MONTH(Z154)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z154)=6,MONTH(Z154)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK153),MONTH(AK153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK154<$AB$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN154>='Ownership Option 1'!$D$25,AK154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK154+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK154+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK154)=6,MONTH(AK154)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV153),MONTH(AV153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV154<$AB$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN154>='Ownership Option 1'!$D$25,AV154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV154+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV154>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV154)=6,MONTH(AV154)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG153),MONTH(BG153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG154<$AB$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN154>='Ownership Option 1'!$D$25,BG154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG154<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG154>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 1'!$D$22),YEAR($DN154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG154)=MONTH('Ownership Option 1'!$D$22),YEAR(BG154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG154)=MONTH('Ownership Option 1'!$D$22),YEAR(BG154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK154:BN154),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT153),MONTH(BT153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT154<$BV$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN154>='Ownership Option 2'!$D$25,BT154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT154)=MONTH('Ownership Option 2'!$D25),YEAR($BT154)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT154+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT154+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT154)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT154)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY148:BY153)>0,IF(OR(MONTH(BT154)=6,MONTH(BT154)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT154)=6,MONTH(BT154)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE153),MONTH(CE153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE154<$BV$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN154>='Ownership Option 2'!$D$25,CE154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK154)=MONTH('Ownership Option 2'!$D$25),YEAR($AK154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE154+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE154+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE154)=6,MONTH(CE154)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP153),MONTH(CP153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP154<$BV$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN154>='Ownership Option 2'!$D$25,CP154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK154)=MONTH('Ownership Option 2'!$D$25),YEAR($AK154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP154+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP154>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP154)=6,MONTH(CP154)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA153),MONTH(DA153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA154<$BV$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA154>='Ownership Option 2'!$D$25,DA154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA154)=MONTH('Ownership Option 2'!$D$25),YEAR($DA154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA154<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA154>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA154)=MONTH('Ownership Option 2'!$D$22),YEAR($DA154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA154)=MONTH('Ownership Option 2'!$D$22),YEAR(DA154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA154)=MONTH('Ownership Option 2'!$D$22),YEAR(DA154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN153),MONTH(DN153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN154<$DP$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN154>='Ownership Option 3'!$D$25,DN154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 3'!$D$25),YEAR($DN154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN154+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN154+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN154)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN154)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS148:DS153)>0,IF(OR(MONTH(DN154)=6,MONTH(DN154)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN154)=6,MONTH(DN154)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY153),MONTH(DY153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY154<$DP$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY154>='Ownership Option 3'!$D$25,DY154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY154)=MONTH('Ownership Option 3'!$D$25),YEAR($DY154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY154+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY154+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY154)=6,MONTH(DY154)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ153),MONTH(EJ153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ154<$DP$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ154>='Ownership Option 3'!$D$25,EJ154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ154)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ154+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ154>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ154)=6,MONTH(EJ154)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU153),MONTH(EU153)+1,1)","v":"1910-11-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU154<$DP$19,$I154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU154>='Ownership Option 3'!$D$25,EU154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU154)=MONTH('Ownership Option 3'!$D$25),YEAR($EU154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU154<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU154>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU154)=MONTH('Ownership Option 3'!$D$22),YEAR($EU154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU154)=MONTH('Ownership Option 3'!$D$22),YEAR(EU154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU154)=MONTH('Ownership Option 3'!$D$22),YEAR(EU154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY154:FB154),\"\")","v":0},0]
[131,"1910-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B155>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B155))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B155))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B155)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B155))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B155))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B155))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B155>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B155))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B155))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B155)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B155))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B155))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B155))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B155>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B155))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B155))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B155)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B155))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B155))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B155))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B155>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B155))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B155))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B155)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B155))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B155))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B155))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B155>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B155))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B155))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B155)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B155))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B155))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B155))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B155>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B155))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B155)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B155))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B155)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B155))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B155)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B155))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B155))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B155-TODAY())/365.25))),\"\")","v":""},0,0,null,"1910-12-01",{"$f":"IF(AND('Cash Flows'!$L155<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I155,\"\")","v":""},{"$f":"IFERROR(IF(M155=\"\",IF(AND(L155<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L155<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L155>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L155<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L155>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L155<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L155>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L155<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L155>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L155<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L155)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L155)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L155)=MONTH('Lease Option 1'!$D$13),YEAR($L155)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1910-12-01",{"$f":"IF(AND('Cash Flows'!$L155<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I155,\"\")","v":""},{"$f":"IFERROR(IF(T155=\"\",IF(AND(S155<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S155<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S155>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S155<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S155>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S155<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S155>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S155<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S155>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S155<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S155)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S155)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L155)=MONTH('Lease Option 2'!$D$13),YEAR($L155)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z155<$AB$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z155>='Ownership Option 1'!$D$25,Z155<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z155)=MONTH('Ownership Option 1'!$D$25),YEAR($L155)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z155+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z155+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z155)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z155)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE149:AE154)>0,IF(OR(MONTH(Z155)=6,MONTH(Z155)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z155)=6,MONTH(Z155)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z155)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z155>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z155)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z155)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z155)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z155)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1910-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK155<$AB$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN155>='Ownership Option 1'!$D$25,AK155<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK155)=MONTH('Ownership Option 1'!$D$25),YEAR($AK155)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK155+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK155+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK155)=6,MONTH(AK155)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK155)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV155<$AB$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN155>='Ownership Option 1'!$D$25,AV155<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK155)=MONTH('Ownership Option 1'!$D$25),YEAR($AK155)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV155+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV155>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV155)=6,MONTH(AV155)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV155)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG155<$AB$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN155>='Ownership Option 1'!$D$25,BG155<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK155)=MONTH('Ownership Option 1'!$D$25),YEAR($AK155)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG155<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG155>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 1'!$D$22),YEAR($DN155)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG155>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG155)=MONTH('Ownership Option 1'!$D$22),YEAR(BG155)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG155)=MONTH('Ownership Option 1'!$D$22),YEAR(BG155)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG155)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT155<$BV$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN155>='Ownership Option 2'!$D$25,BT155<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT155)=MONTH('Ownership Option 2'!$D25),YEAR($BT155)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT155+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT155+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT155)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT155)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY149:BY154)>0,IF(OR(MONTH(BT155)=6,MONTH(BT155)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT155)=6,MONTH(BT155)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT155)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT155)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE155<$BV$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN155>='Ownership Option 2'!$D$25,CE155<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK155)=MONTH('Ownership Option 2'!$D$25),YEAR($AK155)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE155+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE155+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE155)=6,MONTH(CE155)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE155)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP155<$BV$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN155>='Ownership Option 2'!$D$25,CP155<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK155)=MONTH('Ownership Option 2'!$D$25),YEAR($AK155)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP155+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP155>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP155)=6,MONTH(CP155)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP155)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA155<$BV$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA155>='Ownership Option 2'!$D$25,DA155<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA155)=MONTH('Ownership Option 2'!$D$25),YEAR($DA155)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA155<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA155>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA155)=MONTH('Ownership Option 2'!$D$22),YEAR($DA155)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA155>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA155)=MONTH('Ownership Option 2'!$D$22),YEAR(DA155)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA155)=MONTH('Ownership Option 2'!$D$22),YEAR(DA155)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA155)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1910-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN155<$DP$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN155>='Ownership Option 3'!$D$25,DN155<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 3'!$D$25),YEAR($DN155)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN155+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN155+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN155)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN155)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS149:DS154)>0,IF(OR(MONTH(DN155)=6,MONTH(DN155)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN155)=6,MONTH(DN155)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN155>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN155)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN155)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN155)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN155)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY155<$DP$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY155>='Ownership Option 3'!$D$25,DY155<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY155)=MONTH('Ownership Option 3'!$D$25),YEAR($DY155)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY155+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY155+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY155)=6,MONTH(DY155)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY155)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY155>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY155)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY155)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY155)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY155)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ155<$DP$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ155>='Ownership Option 3'!$D$25,EJ155<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ155)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ155)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ155+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ155>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ155)=6,MONTH(EJ155)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ155)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ155>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ155)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ155)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ155)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ155)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ155)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1910-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU155<$DP$19,$I155,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU155>='Ownership Option 3'!$D$25,EU155<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU155)=MONTH('Ownership Option 3'!$D$25),YEAR($EU155)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU155<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU155>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU155)=MONTH('Ownership Option 3'!$D$22),YEAR($EU155)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU155>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU155)=MONTH('Ownership Option 3'!$D$22),YEAR(EU155)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU155)=MONTH('Ownership Option 3'!$D$22),YEAR(EU155)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU155)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[132,"1911-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B156>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B156))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B156))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B156)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B156))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B156))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B156))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B156>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B156))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B156))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B156)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B156))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B156))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B156))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B156>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B156))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B156))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B156)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B156))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B156))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B156))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B156>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B156))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B156))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B156)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B156))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B156))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B156))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B156>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B156))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B156))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B156)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B156))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B156))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B156))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B156>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B156))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B156)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B156))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B156)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B156))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B156)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B156))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B156))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B156-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-01-01",{"$f":"IF(AND('Cash Flows'!$L156<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I156,\"\")","v":""},{"$f":"IFERROR(IF(M156=\"\",IF(AND(L156<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L156<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L156>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L156<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L156>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L156<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L156>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L156<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L156>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L156<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L156)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L156)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L156)=MONTH('Lease Option 1'!$D$13),YEAR($L156)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-01-01",{"$f":"IF(AND('Cash Flows'!$L156<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I156,\"\")","v":""},{"$f":"IFERROR(IF(T156=\"\",IF(AND(S156<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S156<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S156>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S156<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S156>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S156<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S156>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S156<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S156>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S156<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S156)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S156)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L156)=MONTH('Lease Option 2'!$D$13),YEAR($L156)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z156<$AB$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z156>='Ownership Option 1'!$D$25,Z156<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z156)=MONTH('Ownership Option 1'!$D$25),YEAR($L156)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z156+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z156+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z156)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z156)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE150:AE155)>0,IF(OR(MONTH(Z156)=6,MONTH(Z156)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z156)=6,MONTH(Z156)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z156)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z156>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z156)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z156)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z156)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z156)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK156<$AB$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN156>='Ownership Option 1'!$D$25,AK156<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK156)=MONTH('Ownership Option 1'!$D$25),YEAR($AK156)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK156+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK156+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK156)=6,MONTH(AK156)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK156)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV156<$AB$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN156>='Ownership Option 1'!$D$25,AV156<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK156)=MONTH('Ownership Option 1'!$D$25),YEAR($AK156)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV156+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV156>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV156)=6,MONTH(AV156)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV156)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG156<$AB$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN156>='Ownership Option 1'!$D$25,BG156<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK156)=MONTH('Ownership Option 1'!$D$25),YEAR($AK156)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG156<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG156>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 1'!$D$22),YEAR($DN156)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG156>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG156)=MONTH('Ownership Option 1'!$D$22),YEAR(BG156)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG156)=MONTH('Ownership Option 1'!$D$22),YEAR(BG156)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG156)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT156<$BV$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN156>='Ownership Option 2'!$D$25,BT156<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT156)=MONTH('Ownership Option 2'!$D25),YEAR($BT156)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT156+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT156+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT156)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT156)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY150:BY155)>0,IF(OR(MONTH(BT156)=6,MONTH(BT156)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT156)=6,MONTH(BT156)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT156)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT156)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE156<$BV$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN156>='Ownership Option 2'!$D$25,CE156<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK156)=MONTH('Ownership Option 2'!$D$25),YEAR($AK156)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE156+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE156+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE156)=6,MONTH(CE156)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE156)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP156<$BV$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN156>='Ownership Option 2'!$D$25,CP156<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK156)=MONTH('Ownership Option 2'!$D$25),YEAR($AK156)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP156+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP156>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP156)=6,MONTH(CP156)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP156)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA156<$BV$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA156>='Ownership Option 2'!$D$25,DA156<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA156)=MONTH('Ownership Option 2'!$D$25),YEAR($DA156)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA156<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA156>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA156)=MONTH('Ownership Option 2'!$D$22),YEAR($DA156)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA156>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA156)=MONTH('Ownership Option 2'!$D$22),YEAR(DA156)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA156)=MONTH('Ownership Option 2'!$D$22),YEAR(DA156)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA156)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN156<$DP$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN156>='Ownership Option 3'!$D$25,DN156<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 3'!$D$25),YEAR($DN156)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN156+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN156+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN156)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN156)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS150:DS155)>0,IF(OR(MONTH(DN156)=6,MONTH(DN156)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN156)=6,MONTH(DN156)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN156>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN156)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN156)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN156)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN156)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY156<$DP$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY156>='Ownership Option 3'!$D$25,DY156<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY156)=MONTH('Ownership Option 3'!$D$25),YEAR($DY156)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY156+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY156+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY156)=6,MONTH(DY156)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY156)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY156>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY156)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY156)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY156)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY156)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ156<$DP$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ156>='Ownership Option 3'!$D$25,EJ156<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ156)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ156)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ156+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ156>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ156)=6,MONTH(EJ156)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ156)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ156>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ156)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ156)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ156)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ156)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ156)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU156<$DP$19,$I156,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU156>='Ownership Option 3'!$D$25,EU156<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU156)=MONTH('Ownership Option 3'!$D$25),YEAR($EU156)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU156<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU156>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU156)=MONTH('Ownership Option 3'!$D$22),YEAR($EU156)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU156>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU156)=MONTH('Ownership Option 3'!$D$22),YEAR(EU156)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU156)=MONTH('Ownership Option 3'!$D$22),YEAR(EU156)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU156)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[133,"1911-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B157>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B157))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B157))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B157)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B157))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B157))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B157))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B157>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B157))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B157))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B157)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B157))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B157))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B157))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B157>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B157))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B157))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B157)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B157))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B157))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B157))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B157>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B157))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B157))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B157)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B157))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B157))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B157))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B157>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B157))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B157))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B157)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B157))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B157))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B157))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B157>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B157))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B157)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B157))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B157)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B157))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B157)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B157))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B157))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B157-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-02-01",{"$f":"IF(AND('Cash Flows'!$L157<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I157,\"\")","v":""},{"$f":"IFERROR(IF(M157=\"\",IF(AND(L157<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L157<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L157>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L157<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L157>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L157<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L157>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L157<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L157>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L157<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L157)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L157)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L157)=MONTH('Lease Option 1'!$D$13),YEAR($L157)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-02-01",{"$f":"IF(AND('Cash Flows'!$L157<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I157,\"\")","v":""},{"$f":"IFERROR(IF(T157=\"\",IF(AND(S157<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S157<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S157>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S157<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S157>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S157<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S157>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S157<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S157>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S157<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S157)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S157)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L157)=MONTH('Lease Option 2'!$D$13),YEAR($L157)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z157<$AB$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z157>='Ownership Option 1'!$D$25,Z157<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z157)=MONTH('Ownership Option 1'!$D$25),YEAR($L157)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z157+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z157+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z157)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z157)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE151:AE156)>0,IF(OR(MONTH(Z157)=6,MONTH(Z157)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z157)=6,MONTH(Z157)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z157)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z157>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z157)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z157)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z157)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z157)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK157<$AB$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN157>='Ownership Option 1'!$D$25,AK157<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK157)=MONTH('Ownership Option 1'!$D$25),YEAR($AK157)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK157+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK157+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK157)=6,MONTH(AK157)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK157)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV157<$AB$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN157>='Ownership Option 1'!$D$25,AV157<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK157)=MONTH('Ownership Option 1'!$D$25),YEAR($AK157)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV157+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV157>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV157)=6,MONTH(AV157)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV157)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG157<$AB$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN157>='Ownership Option 1'!$D$25,BG157<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK157)=MONTH('Ownership Option 1'!$D$25),YEAR($AK157)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG157<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG157>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 1'!$D$22),YEAR($DN157)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG157>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG157)=MONTH('Ownership Option 1'!$D$22),YEAR(BG157)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG157)=MONTH('Ownership Option 1'!$D$22),YEAR(BG157)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG157)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT157<$BV$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN157>='Ownership Option 2'!$D$25,BT157<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT157)=MONTH('Ownership Option 2'!$D25),YEAR($BT157)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT157+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT157+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT157)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT157)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY151:BY156)>0,IF(OR(MONTH(BT157)=6,MONTH(BT157)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT157)=6,MONTH(BT157)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT157)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT157)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE157<$BV$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN157>='Ownership Option 2'!$D$25,CE157<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK157)=MONTH('Ownership Option 2'!$D$25),YEAR($AK157)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE157+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE157+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE157)=6,MONTH(CE157)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE157)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP157<$BV$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN157>='Ownership Option 2'!$D$25,CP157<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK157)=MONTH('Ownership Option 2'!$D$25),YEAR($AK157)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP157+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP157>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP157)=6,MONTH(CP157)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP157)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA157<$BV$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA157>='Ownership Option 2'!$D$25,DA157<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA157)=MONTH('Ownership Option 2'!$D$25),YEAR($DA157)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA157<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA157>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA157)=MONTH('Ownership Option 2'!$D$22),YEAR($DA157)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA157>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA157)=MONTH('Ownership Option 2'!$D$22),YEAR(DA157)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA157)=MONTH('Ownership Option 2'!$D$22),YEAR(DA157)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA157)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN157<$DP$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN157>='Ownership Option 3'!$D$25,DN157<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 3'!$D$25),YEAR($DN157)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN157+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN157+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN157)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN157)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS151:DS156)>0,IF(OR(MONTH(DN157)=6,MONTH(DN157)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN157)=6,MONTH(DN157)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN157>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN157)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN157)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN157)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN157)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY157<$DP$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY157>='Ownership Option 3'!$D$25,DY157<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY157)=MONTH('Ownership Option 3'!$D$25),YEAR($DY157)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY157+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY157+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY157)=6,MONTH(DY157)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY157)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY157>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY157)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY157)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY157)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY157)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ157<$DP$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ157>='Ownership Option 3'!$D$25,EJ157<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ157)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ157)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ157+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ157>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ157)=6,MONTH(EJ157)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ157)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ157>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ157)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ157)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ157)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ157)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ157)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU157<$DP$19,$I157,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU157>='Ownership Option 3'!$D$25,EU157<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU157)=MONTH('Ownership Option 3'!$D$25),YEAR($EU157)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU157<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU157>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU157)=MONTH('Ownership Option 3'!$D$22),YEAR($EU157)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU157>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU157)=MONTH('Ownership Option 3'!$D$22),YEAR(EU157)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU157)=MONTH('Ownership Option 3'!$D$22),YEAR(EU157)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU157)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[134,"1911-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B158>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B158))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B158))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B158)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B158))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B158))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B158))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B158>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B158))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B158))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B158)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B158))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B158))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B158))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B158>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B158))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B158))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B158)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B158))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B158))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B158))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B158>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B158))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B158))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B158)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B158))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B158))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B158))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B158>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B158))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B158))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B158)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B158))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B158))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B158))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B158>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B158))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B158)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B158))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B158)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B158))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B158)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B158))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B158))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B158-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-03-01",{"$f":"IF(AND('Cash Flows'!$L158<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I158,\"\")","v":""},{"$f":"IFERROR(IF(M158=\"\",IF(AND(L158<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L158<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L158>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L158<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L158>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L158<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L158>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L158<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L158>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L158<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L158)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L158)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L158)=MONTH('Lease Option 1'!$D$13),YEAR($L158)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-03-01",{"$f":"IF(AND('Cash Flows'!$L158<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I158,\"\")","v":""},{"$f":"IFERROR(IF(T158=\"\",IF(AND(S158<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S158<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S158>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S158<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S158>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S158<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S158>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S158<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S158>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S158<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S158)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S158)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L158)=MONTH('Lease Option 2'!$D$13),YEAR($L158)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z158<$AB$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z158>='Ownership Option 1'!$D$25,Z158<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z158)=MONTH('Ownership Option 1'!$D$25),YEAR($L158)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z158+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z158+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z158)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z158)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE152:AE157)>0,IF(OR(MONTH(Z158)=6,MONTH(Z158)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z158)=6,MONTH(Z158)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z158)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z158>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z158)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z158)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z158)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z158)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK158<$AB$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN158>='Ownership Option 1'!$D$25,AK158<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK158)=MONTH('Ownership Option 1'!$D$25),YEAR($AK158)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK158+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK158+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK158)=6,MONTH(AK158)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK158)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV158<$AB$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN158>='Ownership Option 1'!$D$25,AV158<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK158)=MONTH('Ownership Option 1'!$D$25),YEAR($AK158)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV158+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV158>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV158)=6,MONTH(AV158)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV158)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG158<$AB$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN158>='Ownership Option 1'!$D$25,BG158<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK158)=MONTH('Ownership Option 1'!$D$25),YEAR($AK158)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG158<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG158>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 1'!$D$22),YEAR($DN158)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG158>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG158)=MONTH('Ownership Option 1'!$D$22),YEAR(BG158)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG158)=MONTH('Ownership Option 1'!$D$22),YEAR(BG158)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG158)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT158<$BV$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN158>='Ownership Option 2'!$D$25,BT158<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT158)=MONTH('Ownership Option 2'!$D25),YEAR($BT158)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT158+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT158+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT158)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT158)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY152:BY157)>0,IF(OR(MONTH(BT158)=6,MONTH(BT158)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT158)=6,MONTH(BT158)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT158)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT158)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE158<$BV$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN158>='Ownership Option 2'!$D$25,CE158<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK158)=MONTH('Ownership Option 2'!$D$25),YEAR($AK158)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE158+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE158+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE158)=6,MONTH(CE158)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE158)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP158<$BV$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN158>='Ownership Option 2'!$D$25,CP158<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK158)=MONTH('Ownership Option 2'!$D$25),YEAR($AK158)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP158+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP158>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP158)=6,MONTH(CP158)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP158)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA158<$BV$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA158>='Ownership Option 2'!$D$25,DA158<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA158)=MONTH('Ownership Option 2'!$D$25),YEAR($DA158)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA158<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA158>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA158)=MONTH('Ownership Option 2'!$D$22),YEAR($DA158)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA158>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA158)=MONTH('Ownership Option 2'!$D$22),YEAR(DA158)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA158)=MONTH('Ownership Option 2'!$D$22),YEAR(DA158)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA158)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN158<$DP$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN158>='Ownership Option 3'!$D$25,DN158<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 3'!$D$25),YEAR($DN158)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN158+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN158+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN158)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN158)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS152:DS157)>0,IF(OR(MONTH(DN158)=6,MONTH(DN158)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN158)=6,MONTH(DN158)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN158>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN158)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN158)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN158)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN158)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY158<$DP$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY158>='Ownership Option 3'!$D$25,DY158<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY158)=MONTH('Ownership Option 3'!$D$25),YEAR($DY158)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY158+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY158+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY158)=6,MONTH(DY158)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY158)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY158>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY158)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY158)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY158)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY158)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ158<$DP$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ158>='Ownership Option 3'!$D$25,EJ158<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ158)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ158)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ158+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ158>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ158)=6,MONTH(EJ158)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ158)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ158>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ158)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ158)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ158)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ158)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ158)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU158<$DP$19,$I158,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU158>='Ownership Option 3'!$D$25,EU158<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU158)=MONTH('Ownership Option 3'!$D$25),YEAR($EU158)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU158<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU158>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU158)=MONTH('Ownership Option 3'!$D$22),YEAR($EU158)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU158>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU158)=MONTH('Ownership Option 3'!$D$22),YEAR(EU158)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU158)=MONTH('Ownership Option 3'!$D$22),YEAR(EU158)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU158)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[135,"1911-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B159>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B159)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B159))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B159>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B159)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B159))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B159>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B159)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B159))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B159>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B159)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B159))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B159>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B159)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B159))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B159>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B159)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B159)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B159)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B159))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B159-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-04-01",{"$f":"IF(AND('Cash Flows'!$L159<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I159,\"\")","v":""},{"$f":"IFERROR(IF(M159=\"\",IF(AND(L159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L159<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L159>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L159)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L159)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L159)=MONTH('Lease Option 1'!$D$13),YEAR($L159)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M159:O159),\"\")","v":0},0,null,"1911-04-01",{"$f":"IF(AND('Cash Flows'!$L159<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I159,\"\")","v":""},{"$f":"IFERROR(IF(T159=\"\",IF(AND(S159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S159<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S159>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S159)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S159)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L159)=MONTH('Lease Option 2'!$D$13),YEAR($L159)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z159<$AB$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z159>='Ownership Option 1'!$D$25,Z159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z159)=MONTH('Ownership Option 1'!$D$25),YEAR($L159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z159+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z159+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z159)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z159)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE153:AE158)>0,IF(OR(MONTH(Z159)=6,MONTH(Z159)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z159)=6,MONTH(Z159)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK159<$AB$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN159>='Ownership Option 1'!$D$25,AK159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK159+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK159+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK159)=6,MONTH(AK159)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV159<$AB$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN159>='Ownership Option 1'!$D$25,AV159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV159+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV159>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV159)=6,MONTH(AV159)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG159<$AB$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN159>='Ownership Option 1'!$D$25,BG159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG159<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG159>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 1'!$D$22),YEAR($DN159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG159)=MONTH('Ownership Option 1'!$D$22),YEAR(BG159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG159)=MONTH('Ownership Option 1'!$D$22),YEAR(BG159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT159<$BV$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN159>='Ownership Option 2'!$D$25,BT159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT159)=MONTH('Ownership Option 2'!$D25),YEAR($BT159)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT159+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT159+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT159)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT159)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY153:BY158)>0,IF(OR(MONTH(BT159)=6,MONTH(BT159)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT159)=6,MONTH(BT159)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE159<$BV$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN159>='Ownership Option 2'!$D$25,CE159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK159)=MONTH('Ownership Option 2'!$D$25),YEAR($AK159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE159+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE159+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE159)=6,MONTH(CE159)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP159<$BV$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN159>='Ownership Option 2'!$D$25,CP159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK159)=MONTH('Ownership Option 2'!$D$25),YEAR($AK159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP159+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP159>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP159)=6,MONTH(CP159)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA159<$BV$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA159>='Ownership Option 2'!$D$25,DA159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA159)=MONTH('Ownership Option 2'!$D$25),YEAR($DA159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA159<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA159>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA159)=MONTH('Ownership Option 2'!$D$22),YEAR($DA159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA159)=MONTH('Ownership Option 2'!$D$22),YEAR(DA159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA159)=MONTH('Ownership Option 2'!$D$22),YEAR(DA159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN159<$DP$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN159>='Ownership Option 3'!$D$25,DN159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 3'!$D$25),YEAR($DN159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN159+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN159+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN159)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN159)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS153:DS158)>0,IF(OR(MONTH(DN159)=6,MONTH(DN159)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN159)=6,MONTH(DN159)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY159<$DP$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY159>='Ownership Option 3'!$D$25,DY159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY159)=MONTH('Ownership Option 3'!$D$25),YEAR($DY159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY159+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY159+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY159)=6,MONTH(DY159)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ159<$DP$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ159>='Ownership Option 3'!$D$25,EJ159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ159)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ159+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ159>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ159)=6,MONTH(EJ159)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU159<$DP$19,$I159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU159>='Ownership Option 3'!$D$25,EU159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU159)=MONTH('Ownership Option 3'!$D$25),YEAR($EU159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU159<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU159>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU159)=MONTH('Ownership Option 3'!$D$22),YEAR($EU159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU159)=MONTH('Ownership Option 3'!$D$22),YEAR(EU159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU159)=MONTH('Ownership Option 3'!$D$22),YEAR(EU159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[136,"1911-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B160>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B160))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B160))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B160)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B160))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B160))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B160))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B160>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B160))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B160))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B160)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B160))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B160))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B160))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B160>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B160))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B160))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B160)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B160))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B160))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B160))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B160>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B160))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B160))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B160)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B160))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B160))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B160))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B160>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B160))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B160))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B160)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B160))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B160))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B160))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B160>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B160))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B160)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B160))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B160)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B160))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B160)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B160))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B160))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B160-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-05-01",{"$f":"IF(AND('Cash Flows'!$L160<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I160,\"\")","v":""},{"$f":"IFERROR(IF(M160=\"\",IF(AND(L160<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L160<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L160>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L160<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L160>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L160<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L160>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L160<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L160>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L160<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L160)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L160)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L160)=MONTH('Lease Option 1'!$D$13),YEAR($L160)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-05-01",{"$f":"IF(AND('Cash Flows'!$L160<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I160,\"\")","v":""},{"$f":"IFERROR(IF(T160=\"\",IF(AND(S160<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S160<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S160>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S160<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S160>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S160<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S160>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S160<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S160>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S160<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S160)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S160)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L160)=MONTH('Lease Option 2'!$D$13),YEAR($L160)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z160<$AB$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z160>='Ownership Option 1'!$D$25,Z160<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z160)=MONTH('Ownership Option 1'!$D$25),YEAR($L160)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z160+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z160+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z160)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z160)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE154:AE159)>0,IF(OR(MONTH(Z160)=6,MONTH(Z160)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z160)=6,MONTH(Z160)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z160)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z160>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z160)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z160)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z160)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z160)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK160<$AB$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN160>='Ownership Option 1'!$D$25,AK160<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK160)=MONTH('Ownership Option 1'!$D$25),YEAR($AK160)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK160+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK160+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK160)=6,MONTH(AK160)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK160)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV160<$AB$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN160>='Ownership Option 1'!$D$25,AV160<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK160)=MONTH('Ownership Option 1'!$D$25),YEAR($AK160)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV160+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV160>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV160)=6,MONTH(AV160)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV160)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG160<$AB$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN160>='Ownership Option 1'!$D$25,BG160<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK160)=MONTH('Ownership Option 1'!$D$25),YEAR($AK160)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG160<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG160>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 1'!$D$22),YEAR($DN160)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG160>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG160)=MONTH('Ownership Option 1'!$D$22),YEAR(BG160)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG160)=MONTH('Ownership Option 1'!$D$22),YEAR(BG160)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG160)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT160<$BV$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN160>='Ownership Option 2'!$D$25,BT160<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT160)=MONTH('Ownership Option 2'!$D25),YEAR($BT160)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT160+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT160+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT160)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT160)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY154:BY159)>0,IF(OR(MONTH(BT160)=6,MONTH(BT160)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT160)=6,MONTH(BT160)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT160)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT160)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE160<$BV$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN160>='Ownership Option 2'!$D$25,CE160<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK160)=MONTH('Ownership Option 2'!$D$25),YEAR($AK160)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE160+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE160+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE160)=6,MONTH(CE160)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE160)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP160<$BV$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN160>='Ownership Option 2'!$D$25,CP160<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK160)=MONTH('Ownership Option 2'!$D$25),YEAR($AK160)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP160+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP160>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP160)=6,MONTH(CP160)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP160)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA160<$BV$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA160>='Ownership Option 2'!$D$25,DA160<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA160)=MONTH('Ownership Option 2'!$D$25),YEAR($DA160)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA160<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA160>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA160)=MONTH('Ownership Option 2'!$D$22),YEAR($DA160)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA160>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA160)=MONTH('Ownership Option 2'!$D$22),YEAR(DA160)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA160)=MONTH('Ownership Option 2'!$D$22),YEAR(DA160)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA160)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN160<$DP$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN160>='Ownership Option 3'!$D$25,DN160<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 3'!$D$25),YEAR($DN160)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN160+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN160+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN160)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN160)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS154:DS159)>0,IF(OR(MONTH(DN160)=6,MONTH(DN160)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN160)=6,MONTH(DN160)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN160>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN160)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN160)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN160)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN160)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY160<$DP$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY160>='Ownership Option 3'!$D$25,DY160<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY160)=MONTH('Ownership Option 3'!$D$25),YEAR($DY160)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY160+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY160+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY160)=6,MONTH(DY160)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY160)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY160>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY160)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY160)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY160)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY160)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ160<$DP$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ160>='Ownership Option 3'!$D$25,EJ160<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ160)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ160)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ160+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ160>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ160)=6,MONTH(EJ160)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ160)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ160>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ160)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ160)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ160)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ160)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ160)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU160<$DP$19,$I160,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU160>='Ownership Option 3'!$D$25,EU160<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU160)=MONTH('Ownership Option 3'!$D$25),YEAR($EU160)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU160<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU160>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU160)=MONTH('Ownership Option 3'!$D$22),YEAR($EU160)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU160>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU160)=MONTH('Ownership Option 3'!$D$22),YEAR(EU160)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU160)=MONTH('Ownership Option 3'!$D$22),YEAR(EU160)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU160)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[137,"1911-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B161>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B161))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B161))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B161)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B161))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B161))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B161))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B161>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B161))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B161))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B161)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B161))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B161))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B161))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B161>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B161))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B161))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B161)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B161))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B161))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B161))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B161>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B161))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B161))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B161)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B161))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B161))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B161))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B161>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B161))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B161))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B161)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B161))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B161))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B161))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B161>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B161))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B161)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B161))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B161)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B161))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B161)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B161))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B161))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B161-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-06-01",{"$f":"IF(AND('Cash Flows'!$L161<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I161,\"\")","v":""},{"$f":"IFERROR(IF(M161=\"\",IF(AND(L161<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L161<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L161>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L161<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L161>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L161<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L161>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L161<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L161>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L161<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L161)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L161)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L161)=MONTH('Lease Option 1'!$D$13),YEAR($L161)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-06-01",{"$f":"IF(AND('Cash Flows'!$L161<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I161,\"\")","v":""},{"$f":"IFERROR(IF(T161=\"\",IF(AND(S161<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S161<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S161>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S161<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S161>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S161<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S161>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S161<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S161>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S161<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S161)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S161)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L161)=MONTH('Lease Option 2'!$D$13),YEAR($L161)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z161<$AB$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z161>='Ownership Option 1'!$D$25,Z161<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z161)=MONTH('Ownership Option 1'!$D$25),YEAR($L161)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z161+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z161+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z161)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z161)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE155:AE160)>0,IF(OR(MONTH(Z161)=6,MONTH(Z161)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z161)=6,MONTH(Z161)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z161)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z161>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z161)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z161)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z161)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z161)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK161<$AB$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN161>='Ownership Option 1'!$D$25,AK161<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK161)=MONTH('Ownership Option 1'!$D$25),YEAR($AK161)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK161+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK161+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK161)=6,MONTH(AK161)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK161)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV161<$AB$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN161>='Ownership Option 1'!$D$25,AV161<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK161)=MONTH('Ownership Option 1'!$D$25),YEAR($AK161)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV161+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV161>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV161)=6,MONTH(AV161)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV161)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG161<$AB$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN161>='Ownership Option 1'!$D$25,BG161<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK161)=MONTH('Ownership Option 1'!$D$25),YEAR($AK161)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG161<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG161>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 1'!$D$22),YEAR($DN161)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG161>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG161)=MONTH('Ownership Option 1'!$D$22),YEAR(BG161)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG161)=MONTH('Ownership Option 1'!$D$22),YEAR(BG161)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG161)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT161<$BV$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN161>='Ownership Option 2'!$D$25,BT161<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT161)=MONTH('Ownership Option 2'!$D25),YEAR($BT161)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT161+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT161+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT161)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT161)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY155:BY160)>0,IF(OR(MONTH(BT161)=6,MONTH(BT161)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT161)=6,MONTH(BT161)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT161)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT161)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE161<$BV$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN161>='Ownership Option 2'!$D$25,CE161<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK161)=MONTH('Ownership Option 2'!$D$25),YEAR($AK161)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE161+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE161+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE161)=6,MONTH(CE161)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE161)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP161<$BV$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN161>='Ownership Option 2'!$D$25,CP161<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK161)=MONTH('Ownership Option 2'!$D$25),YEAR($AK161)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP161+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP161>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP161)=6,MONTH(CP161)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP161)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA161<$BV$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA161>='Ownership Option 2'!$D$25,DA161<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA161)=MONTH('Ownership Option 2'!$D$25),YEAR($DA161)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA161<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA161>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA161)=MONTH('Ownership Option 2'!$D$22),YEAR($DA161)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA161>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA161)=MONTH('Ownership Option 2'!$D$22),YEAR(DA161)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA161)=MONTH('Ownership Option 2'!$D$22),YEAR(DA161)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA161)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN161<$DP$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN161>='Ownership Option 3'!$D$25,DN161<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 3'!$D$25),YEAR($DN161)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN161+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN161+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN161)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN161)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS155:DS160)>0,IF(OR(MONTH(DN161)=6,MONTH(DN161)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN161)=6,MONTH(DN161)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN161>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN161)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN161)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN161)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN161)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY161<$DP$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY161>='Ownership Option 3'!$D$25,DY161<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY161)=MONTH('Ownership Option 3'!$D$25),YEAR($DY161)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY161+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY161+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY161)=6,MONTH(DY161)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY161)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY161>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY161)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY161)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY161)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY161)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ161<$DP$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ161>='Ownership Option 3'!$D$25,EJ161<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ161)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ161)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ161+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ161>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ161)=6,MONTH(EJ161)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ161)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ161>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ161)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ161)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ161)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ161)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ161)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU161<$DP$19,$I161,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU161>='Ownership Option 3'!$D$25,EU161<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU161)=MONTH('Ownership Option 3'!$D$25),YEAR($EU161)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU161<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU161>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU161)=MONTH('Ownership Option 3'!$D$22),YEAR($EU161)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU161>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU161)=MONTH('Ownership Option 3'!$D$22),YEAR(EU161)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU161)=MONTH('Ownership Option 3'!$D$22),YEAR(EU161)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU161)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[138,"1911-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B162>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B162))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B162))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B162)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B162))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B162))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B162))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B162>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B162))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B162))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B162)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B162))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B162))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B162))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B162>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B162))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B162))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B162)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B162))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B162))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B162))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B162>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B162))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B162))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B162)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B162))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B162))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B162))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B162>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B162))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B162))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B162)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B162))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B162))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B162))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B162>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B162))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B162)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B162))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B162)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B162))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B162)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B162))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B162))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B162-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-07-01",{"$f":"IF(AND('Cash Flows'!$L162<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I162,\"\")","v":""},{"$f":"IFERROR(IF(M162=\"\",IF(AND(L162<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L162<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L162>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L162<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L162>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L162<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L162>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L162<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L162>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L162<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L162)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L162)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L162)=MONTH('Lease Option 1'!$D$13),YEAR($L162)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-07-01",{"$f":"IF(AND('Cash Flows'!$L162<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I162,\"\")","v":""},{"$f":"IFERROR(IF(T162=\"\",IF(AND(S162<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S162<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S162>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S162<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S162>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S162<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S162>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S162<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S162>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S162<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S162)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S162)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L162)=MONTH('Lease Option 2'!$D$13),YEAR($L162)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z162<$AB$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z162>='Ownership Option 1'!$D$25,Z162<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z162)=MONTH('Ownership Option 1'!$D$25),YEAR($L162)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z162+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z162+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z162)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z162)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE156:AE161)>0,IF(OR(MONTH(Z162)=6,MONTH(Z162)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z162)=6,MONTH(Z162)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z162)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z162>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z162)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z162)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z162)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z162)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK162<$AB$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN162>='Ownership Option 1'!$D$25,AK162<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK162)=MONTH('Ownership Option 1'!$D$25),YEAR($AK162)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK162+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK162+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK162)=6,MONTH(AK162)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK162)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV162<$AB$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN162>='Ownership Option 1'!$D$25,AV162<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK162)=MONTH('Ownership Option 1'!$D$25),YEAR($AK162)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV162+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV162>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV162)=6,MONTH(AV162)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV162)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG162<$AB$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN162>='Ownership Option 1'!$D$25,BG162<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK162)=MONTH('Ownership Option 1'!$D$25),YEAR($AK162)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG162<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG162>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 1'!$D$22),YEAR($DN162)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG162>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG162)=MONTH('Ownership Option 1'!$D$22),YEAR(BG162)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG162)=MONTH('Ownership Option 1'!$D$22),YEAR(BG162)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG162)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT162<$BV$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN162>='Ownership Option 2'!$D$25,BT162<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT162)=MONTH('Ownership Option 2'!$D25),YEAR($BT162)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT162+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT162+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT162)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT162)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY156:BY161)>0,IF(OR(MONTH(BT162)=6,MONTH(BT162)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT162)=6,MONTH(BT162)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT162)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT162)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE162<$BV$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN162>='Ownership Option 2'!$D$25,CE162<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK162)=MONTH('Ownership Option 2'!$D$25),YEAR($AK162)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE162+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE162+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE162)=6,MONTH(CE162)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE162)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP162<$BV$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN162>='Ownership Option 2'!$D$25,CP162<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK162)=MONTH('Ownership Option 2'!$D$25),YEAR($AK162)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP162+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP162>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP162)=6,MONTH(CP162)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP162)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA162<$BV$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA162>='Ownership Option 2'!$D$25,DA162<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA162)=MONTH('Ownership Option 2'!$D$25),YEAR($DA162)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA162<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA162>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA162)=MONTH('Ownership Option 2'!$D$22),YEAR($DA162)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA162>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA162)=MONTH('Ownership Option 2'!$D$22),YEAR(DA162)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA162)=MONTH('Ownership Option 2'!$D$22),YEAR(DA162)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA162)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN162<$DP$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN162>='Ownership Option 3'!$D$25,DN162<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 3'!$D$25),YEAR($DN162)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN162+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN162+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN162)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN162)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS156:DS161)>0,IF(OR(MONTH(DN162)=6,MONTH(DN162)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN162)=6,MONTH(DN162)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN162>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN162)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN162)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN162)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN162)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY162<$DP$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY162>='Ownership Option 3'!$D$25,DY162<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY162)=MONTH('Ownership Option 3'!$D$25),YEAR($DY162)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY162+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY162+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY162)=6,MONTH(DY162)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY162)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY162>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY162)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY162)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY162)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY162)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ162<$DP$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ162>='Ownership Option 3'!$D$25,EJ162<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ162)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ162)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ162+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ162>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ162)=6,MONTH(EJ162)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ162)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ162>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ162)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ162)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ162)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ162)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ162)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU162<$DP$19,$I162,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU162>='Ownership Option 3'!$D$25,EU162<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU162)=MONTH('Ownership Option 3'!$D$25),YEAR($EU162)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU162<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU162>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU162)=MONTH('Ownership Option 3'!$D$22),YEAR($EU162)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU162>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU162)=MONTH('Ownership Option 3'!$D$22),YEAR(EU162)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU162)=MONTH('Ownership Option 3'!$D$22),YEAR(EU162)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU162)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[139,"1911-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B163>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B163))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B163))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B163)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B163))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B163))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B163))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B163>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B163))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B163))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B163)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B163))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B163))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B163))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B163>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B163))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B163))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B163)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B163))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B163))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B163))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B163>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B163))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B163))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B163)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B163))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B163))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B163))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B163>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B163))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B163))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B163)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B163))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B163))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B163))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B163>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B163))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B163)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B163))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B163)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B163))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B163)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B163))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B163))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B163-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-08-01",{"$f":"IF(AND('Cash Flows'!$L163<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I163,\"\")","v":""},{"$f":"IFERROR(IF(M163=\"\",IF(AND(L163<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L163<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L163>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L163<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L163>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L163<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L163>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L163<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L163>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L163<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L163)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L163)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L163)=MONTH('Lease Option 1'!$D$13),YEAR($L163)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-08-01",{"$f":"IF(AND('Cash Flows'!$L163<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I163,\"\")","v":""},{"$f":"IFERROR(IF(T163=\"\",IF(AND(S163<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S163<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S163>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S163<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S163>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S163<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S163>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S163<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S163>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S163<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S163)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S163)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L163)=MONTH('Lease Option 2'!$D$13),YEAR($L163)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z163<$AB$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z163>='Ownership Option 1'!$D$25,Z163<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z163)=MONTH('Ownership Option 1'!$D$25),YEAR($L163)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z163+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z163+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z163)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z163)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE157:AE162)>0,IF(OR(MONTH(Z163)=6,MONTH(Z163)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z163)=6,MONTH(Z163)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z163)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z163>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z163)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z163)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z163)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z163)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK163<$AB$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN163>='Ownership Option 1'!$D$25,AK163<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK163)=MONTH('Ownership Option 1'!$D$25),YEAR($AK163)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK163+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK163+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK163)=6,MONTH(AK163)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK163)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV163<$AB$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN163>='Ownership Option 1'!$D$25,AV163<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK163)=MONTH('Ownership Option 1'!$D$25),YEAR($AK163)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV163+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV163>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV163)=6,MONTH(AV163)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV163)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG163<$AB$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN163>='Ownership Option 1'!$D$25,BG163<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK163)=MONTH('Ownership Option 1'!$D$25),YEAR($AK163)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG163<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG163>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 1'!$D$22),YEAR($DN163)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG163>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG163)=MONTH('Ownership Option 1'!$D$22),YEAR(BG163)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG163)=MONTH('Ownership Option 1'!$D$22),YEAR(BG163)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG163)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT163<$BV$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN163>='Ownership Option 2'!$D$25,BT163<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT163)=MONTH('Ownership Option 2'!$D25),YEAR($BT163)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT163+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT163+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT163)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT163)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY157:BY162)>0,IF(OR(MONTH(BT163)=6,MONTH(BT163)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT163)=6,MONTH(BT163)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT163)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT163)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE163<$BV$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN163>='Ownership Option 2'!$D$25,CE163<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK163)=MONTH('Ownership Option 2'!$D$25),YEAR($AK163)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE163+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE163+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE163)=6,MONTH(CE163)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE163)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP163<$BV$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN163>='Ownership Option 2'!$D$25,CP163<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK163)=MONTH('Ownership Option 2'!$D$25),YEAR($AK163)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP163+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP163>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP163)=6,MONTH(CP163)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP163)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA163<$BV$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA163>='Ownership Option 2'!$D$25,DA163<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA163)=MONTH('Ownership Option 2'!$D$25),YEAR($DA163)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA163<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA163>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA163)=MONTH('Ownership Option 2'!$D$22),YEAR($DA163)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA163>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA163)=MONTH('Ownership Option 2'!$D$22),YEAR(DA163)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA163)=MONTH('Ownership Option 2'!$D$22),YEAR(DA163)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA163)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN163<$DP$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN163>='Ownership Option 3'!$D$25,DN163<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 3'!$D$25),YEAR($DN163)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN163+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN163+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN163)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN163)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS157:DS162)>0,IF(OR(MONTH(DN163)=6,MONTH(DN163)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN163)=6,MONTH(DN163)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN163>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN163)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN163)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN163)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN163)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY163<$DP$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY163>='Ownership Option 3'!$D$25,DY163<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY163)=MONTH('Ownership Option 3'!$D$25),YEAR($DY163)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY163+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY163+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY163)=6,MONTH(DY163)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY163)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY163>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY163)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY163)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY163)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY163)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ163<$DP$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ163>='Ownership Option 3'!$D$25,EJ163<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ163)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ163)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ163+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ163>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ163)=6,MONTH(EJ163)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ163)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ163>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ163)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ163)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ163)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ163)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ163)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU163<$DP$19,$I163,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU163>='Ownership Option 3'!$D$25,EU163<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU163)=MONTH('Ownership Option 3'!$D$25),YEAR($EU163)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU163<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU163>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU163)=MONTH('Ownership Option 3'!$D$22),YEAR($EU163)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU163>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU163)=MONTH('Ownership Option 3'!$D$22),YEAR(EU163)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU163)=MONTH('Ownership Option 3'!$D$22),YEAR(EU163)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU163)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[140,"1911-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B164>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B164)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B164))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B164>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B164)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B164))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B164>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B164)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B164))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B164>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B164)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B164))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B164>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B164)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B164))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B164>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B164)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B164)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B164)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B164))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B164-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-09-01",{"$f":"IF(AND('Cash Flows'!$L164<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I164,\"\")","v":""},{"$f":"IFERROR(IF(M164=\"\",IF(AND(L164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L164<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L164>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L164)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L164)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L164)=MONTH('Lease Option 1'!$D$13),YEAR($L164)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-09-01",{"$f":"IF(AND('Cash Flows'!$L164<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I164,\"\")","v":""},{"$f":"IFERROR(IF(T164=\"\",IF(AND(S164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S164<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S164>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S164)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S164)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L164)=MONTH('Lease Option 2'!$D$13),YEAR($L164)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z164<$AB$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z164>='Ownership Option 1'!$D$25,Z164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z164)=MONTH('Ownership Option 1'!$D$25),YEAR($L164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z164+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z164+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z164)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z164)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE158:AE163)>0,IF(OR(MONTH(Z164)=6,MONTH(Z164)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z164)=6,MONTH(Z164)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK164<$AB$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN164>='Ownership Option 1'!$D$25,AK164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK164+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK164+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK164)=6,MONTH(AK164)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV164<$AB$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN164>='Ownership Option 1'!$D$25,AV164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV164+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV164>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV164)=6,MONTH(AV164)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG164<$AB$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN164>='Ownership Option 1'!$D$25,BG164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG164<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG164>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 1'!$D$22),YEAR($DN164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG164)=MONTH('Ownership Option 1'!$D$22),YEAR(BG164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG164)=MONTH('Ownership Option 1'!$D$22),YEAR(BG164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT164<$BV$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN164>='Ownership Option 2'!$D$25,BT164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT164)=MONTH('Ownership Option 2'!$D25),YEAR($BT164)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT164+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT164+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT164)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT164)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY158:BY163)>0,IF(OR(MONTH(BT164)=6,MONTH(BT164)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT164)=6,MONTH(BT164)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE164<$BV$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN164>='Ownership Option 2'!$D$25,CE164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK164)=MONTH('Ownership Option 2'!$D$25),YEAR($AK164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE164+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE164+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE164)=6,MONTH(CE164)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP164<$BV$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN164>='Ownership Option 2'!$D$25,CP164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK164)=MONTH('Ownership Option 2'!$D$25),YEAR($AK164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP164+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP164>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP164)=6,MONTH(CP164)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA164<$BV$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA164>='Ownership Option 2'!$D$25,DA164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA164)=MONTH('Ownership Option 2'!$D$25),YEAR($DA164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA164<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA164>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA164)=MONTH('Ownership Option 2'!$D$22),YEAR($DA164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA164)=MONTH('Ownership Option 2'!$D$22),YEAR(DA164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA164)=MONTH('Ownership Option 2'!$D$22),YEAR(DA164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN164<$DP$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN164>='Ownership Option 3'!$D$25,DN164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 3'!$D$25),YEAR($DN164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN164+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN164+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN164)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN164)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS158:DS163)>0,IF(OR(MONTH(DN164)=6,MONTH(DN164)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN164)=6,MONTH(DN164)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY164<$DP$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY164>='Ownership Option 3'!$D$25,DY164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY164)=MONTH('Ownership Option 3'!$D$25),YEAR($DY164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY164+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY164+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY164)=6,MONTH(DY164)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ164<$DP$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ164>='Ownership Option 3'!$D$25,EJ164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ164)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ164+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ164>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ164)=6,MONTH(EJ164)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU164<$DP$19,$I164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU164>='Ownership Option 3'!$D$25,EU164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU164)=MONTH('Ownership Option 3'!$D$25),YEAR($EU164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU164<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU164>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU164)=MONTH('Ownership Option 3'!$D$22),YEAR($EU164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU164)=MONTH('Ownership Option 3'!$D$22),YEAR(EU164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU164)=MONTH('Ownership Option 3'!$D$22),YEAR(EU164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[141,"1911-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B165>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B165)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B165))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B165>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B165)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B165))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B165>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B165)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B165))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B165>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B165)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B165))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B165>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B165)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B165))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B165>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B165)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B165)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B165)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B165))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B165-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-10-01",{"$f":"IF(AND('Cash Flows'!$L165<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I165,\"\")","v":""},{"$f":"IFERROR(IF(M165=\"\",IF(AND(L165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L165<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L165>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L165)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L165)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L165)=MONTH('Lease Option 1'!$D$13),YEAR($L165)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-10-01",{"$f":"IF(AND('Cash Flows'!$L165<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I165,\"\")","v":""},{"$f":"IFERROR(IF(T165=\"\",IF(AND(S165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S165<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S165>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S165)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S165)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L165)=MONTH('Lease Option 2'!$D$13),YEAR($L165)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z165<$AB$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z165>='Ownership Option 1'!$D$25,Z165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z165)=MONTH('Ownership Option 1'!$D$25),YEAR($L165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z165+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z165+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z165)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z165)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE159:AE164)>0,IF(OR(MONTH(Z165)=6,MONTH(Z165)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z165)=6,MONTH(Z165)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK165<$AB$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN165>='Ownership Option 1'!$D$25,AK165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK165+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK165+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK165)=6,MONTH(AK165)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV165<$AB$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN165>='Ownership Option 1'!$D$25,AV165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV165+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV165>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV165)=6,MONTH(AV165)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG165<$AB$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN165>='Ownership Option 1'!$D$25,BG165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG165<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG165>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 1'!$D$22),YEAR($DN165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG165)=MONTH('Ownership Option 1'!$D$22),YEAR(BG165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG165)=MONTH('Ownership Option 1'!$D$22),YEAR(BG165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT165<$BV$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN165>='Ownership Option 2'!$D$25,BT165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT165)=MONTH('Ownership Option 2'!$D25),YEAR($BT165)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT165+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT165+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT165)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT165)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY159:BY164)>0,IF(OR(MONTH(BT165)=6,MONTH(BT165)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT165)=6,MONTH(BT165)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE165<$BV$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN165>='Ownership Option 2'!$D$25,CE165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK165)=MONTH('Ownership Option 2'!$D$25),YEAR($AK165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE165+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE165+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE165)=6,MONTH(CE165)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP165<$BV$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN165>='Ownership Option 2'!$D$25,CP165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK165)=MONTH('Ownership Option 2'!$D$25),YEAR($AK165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP165+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP165>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP165)=6,MONTH(CP165)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA165<$BV$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA165>='Ownership Option 2'!$D$25,DA165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA165)=MONTH('Ownership Option 2'!$D$25),YEAR($DA165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA165<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA165>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA165)=MONTH('Ownership Option 2'!$D$22),YEAR($DA165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA165)=MONTH('Ownership Option 2'!$D$22),YEAR(DA165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA165)=MONTH('Ownership Option 2'!$D$22),YEAR(DA165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN165<$DP$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN165>='Ownership Option 3'!$D$25,DN165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 3'!$D$25),YEAR($DN165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN165+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN165+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN165)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN165)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS159:DS164)>0,IF(OR(MONTH(DN165)=6,MONTH(DN165)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN165)=6,MONTH(DN165)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY165<$DP$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY165>='Ownership Option 3'!$D$25,DY165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY165)=MONTH('Ownership Option 3'!$D$25),YEAR($DY165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY165+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY165+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY165)=6,MONTH(DY165)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ165<$DP$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ165>='Ownership Option 3'!$D$25,EJ165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ165)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ165+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ165>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ165)=6,MONTH(EJ165)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU165<$DP$19,$I165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU165>='Ownership Option 3'!$D$25,EU165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU165)=MONTH('Ownership Option 3'!$D$25),YEAR($EU165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU165<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU165>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU165)=MONTH('Ownership Option 3'!$D$22),YEAR($EU165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU165)=MONTH('Ownership Option 3'!$D$22),YEAR(EU165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU165)=MONTH('Ownership Option 3'!$D$22),YEAR(EU165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[142,"1911-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B166>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B166))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B166))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B166)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B166))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B166))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B166))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B166>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B166))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B166))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B166)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B166))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B166))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B166))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B166>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B166))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B166))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B166)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B166))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B166))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B166))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B166>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B166))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B166))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B166)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B166))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B166))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B166))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B166>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B166))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B166))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B166)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B166))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B166))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B166))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B166>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B166))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B166)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B166))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B166)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B166))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B166)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B166))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B166))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B166-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-11-01",{"$f":"IF(AND('Cash Flows'!$L166<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I166,\"\")","v":""},{"$f":"IFERROR(IF(M166=\"\",IF(AND(L166<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L166<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L166>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L166<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L166>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L166<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L166>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L166<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L166>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L166<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L166)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L166)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L166)=MONTH('Lease Option 1'!$D$13),YEAR($L166)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-11-01",{"$f":"IF(AND('Cash Flows'!$L166<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I166,\"\")","v":""},{"$f":"IFERROR(IF(T166=\"\",IF(AND(S166<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S166<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S166>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S166<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S166>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S166<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S166>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S166<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S166>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S166<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S166)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S166)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L166)=MONTH('Lease Option 2'!$D$13),YEAR($L166)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z166<$AB$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z166>='Ownership Option 1'!$D$25,Z166<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z166)=MONTH('Ownership Option 1'!$D$25),YEAR($L166)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z166+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z166+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z166)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z166)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE160:AE165)>0,IF(OR(MONTH(Z166)=6,MONTH(Z166)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z166)=6,MONTH(Z166)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z166)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z166>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z166)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z166)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z166)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z166)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK166<$AB$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN166>='Ownership Option 1'!$D$25,AK166<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK166)=MONTH('Ownership Option 1'!$D$25),YEAR($AK166)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK166+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK166+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK166)=6,MONTH(AK166)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK166)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV166<$AB$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN166>='Ownership Option 1'!$D$25,AV166<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK166)=MONTH('Ownership Option 1'!$D$25),YEAR($AK166)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV166+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV166>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV166)=6,MONTH(AV166)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV166)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG166<$AB$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN166>='Ownership Option 1'!$D$25,BG166<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK166)=MONTH('Ownership Option 1'!$D$25),YEAR($AK166)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG166<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG166>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 1'!$D$22),YEAR($DN166)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG166>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG166)=MONTH('Ownership Option 1'!$D$22),YEAR(BG166)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG166)=MONTH('Ownership Option 1'!$D$22),YEAR(BG166)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG166)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT166<$BV$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN166>='Ownership Option 2'!$D$25,BT166<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT166)=MONTH('Ownership Option 2'!$D25),YEAR($BT166)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT166+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT166+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT166)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT166)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY160:BY165)>0,IF(OR(MONTH(BT166)=6,MONTH(BT166)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT166)=6,MONTH(BT166)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT166)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT166)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE166<$BV$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN166>='Ownership Option 2'!$D$25,CE166<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK166)=MONTH('Ownership Option 2'!$D$25),YEAR($AK166)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE166+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE166+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE166)=6,MONTH(CE166)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE166)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP166<$BV$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN166>='Ownership Option 2'!$D$25,CP166<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK166)=MONTH('Ownership Option 2'!$D$25),YEAR($AK166)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP166+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP166>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP166)=6,MONTH(CP166)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP166)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA166<$BV$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA166>='Ownership Option 2'!$D$25,DA166<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA166)=MONTH('Ownership Option 2'!$D$25),YEAR($DA166)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA166<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA166>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA166)=MONTH('Ownership Option 2'!$D$22),YEAR($DA166)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA166>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA166)=MONTH('Ownership Option 2'!$D$22),YEAR(DA166)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA166)=MONTH('Ownership Option 2'!$D$22),YEAR(DA166)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA166)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN166<$DP$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN166>='Ownership Option 3'!$D$25,DN166<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 3'!$D$25),YEAR($DN166)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN166+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN166+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN166)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN166)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS160:DS165)>0,IF(OR(MONTH(DN166)=6,MONTH(DN166)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN166)=6,MONTH(DN166)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN166>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN166)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN166)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN166)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN166)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY166<$DP$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY166>='Ownership Option 3'!$D$25,DY166<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY166)=MONTH('Ownership Option 3'!$D$25),YEAR($DY166)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY166+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY166+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY166)=6,MONTH(DY166)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY166)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY166>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY166)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY166)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY166)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY166)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ166<$DP$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ166>='Ownership Option 3'!$D$25,EJ166<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ166)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ166)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ166+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ166>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ166)=6,MONTH(EJ166)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ166)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ166>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ166)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ166)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ166)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ166)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ166)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU166<$DP$19,$I166,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU166>='Ownership Option 3'!$D$25,EU166<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU166)=MONTH('Ownership Option 3'!$D$25),YEAR($EU166)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU166<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU166>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU166)=MONTH('Ownership Option 3'!$D$22),YEAR($EU166)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU166>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU166)=MONTH('Ownership Option 3'!$D$22),YEAR(EU166)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU166)=MONTH('Ownership Option 3'!$D$22),YEAR(EU166)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU166)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[143,"1911-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B167>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B167))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B167))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B167)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B167))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B167))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B167))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B167>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B167))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B167))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B167)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B167))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B167))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B167))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B167>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B167))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B167))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B167)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B167))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B167))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B167))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B167>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B167))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B167))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B167)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B167))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B167))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B167))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B167>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B167))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B167))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B167)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B167))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B167))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B167))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B167>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B167))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B167)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B167))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B167)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B167))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B167)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B167))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B167))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B167-TODAY())/365.25))),\"\")","v":""},0,0,null,"1911-12-01",{"$f":"IF(AND('Cash Flows'!$L167<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I167,\"\")","v":""},{"$f":"IFERROR(IF(M167=\"\",IF(AND(L167<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L167<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L167>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L167<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L167>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L167<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L167>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L167<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L167>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L167<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L167)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L167)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L167)=MONTH('Lease Option 1'!$D$13),YEAR($L167)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1911-12-01",{"$f":"IF(AND('Cash Flows'!$L167<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I167,\"\")","v":""},{"$f":"IFERROR(IF(T167=\"\",IF(AND(S167<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S167<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S167>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S167<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S167>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S167<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S167>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S167<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S167>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S167<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S167)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S167)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L167)=MONTH('Lease Option 2'!$D$13),YEAR($L167)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z167<$AB$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z167>='Ownership Option 1'!$D$25,Z167<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z167)=MONTH('Ownership Option 1'!$D$25),YEAR($L167)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z167+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z167+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z167)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z167)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE161:AE166)>0,IF(OR(MONTH(Z167)=6,MONTH(Z167)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z167)=6,MONTH(Z167)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z167)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z167>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z167)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z167)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z167)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z167)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1911-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK167<$AB$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN167>='Ownership Option 1'!$D$25,AK167<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK167)=MONTH('Ownership Option 1'!$D$25),YEAR($AK167)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK167+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK167+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK167)=6,MONTH(AK167)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK167)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV167<$AB$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN167>='Ownership Option 1'!$D$25,AV167<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK167)=MONTH('Ownership Option 1'!$D$25),YEAR($AK167)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV167+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV167>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV167)=6,MONTH(AV167)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV167)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG167<$AB$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN167>='Ownership Option 1'!$D$25,BG167<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK167)=MONTH('Ownership Option 1'!$D$25),YEAR($AK167)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG167<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG167>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 1'!$D$22),YEAR($DN167)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG167>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG167)=MONTH('Ownership Option 1'!$D$22),YEAR(BG167)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG167)=MONTH('Ownership Option 1'!$D$22),YEAR(BG167)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG167)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT167<$BV$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN167>='Ownership Option 2'!$D$25,BT167<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT167)=MONTH('Ownership Option 2'!$D25),YEAR($BT167)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT167+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT167+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT167)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT167)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY161:BY166)>0,IF(OR(MONTH(BT167)=6,MONTH(BT167)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT167)=6,MONTH(BT167)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT167)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT167)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE167<$BV$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN167>='Ownership Option 2'!$D$25,CE167<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK167)=MONTH('Ownership Option 2'!$D$25),YEAR($AK167)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE167+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE167+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE167)=6,MONTH(CE167)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE167)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP167<$BV$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN167>='Ownership Option 2'!$D$25,CP167<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK167)=MONTH('Ownership Option 2'!$D$25),YEAR($AK167)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP167+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP167>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP167)=6,MONTH(CP167)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP167)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA167<$BV$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA167>='Ownership Option 2'!$D$25,DA167<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA167)=MONTH('Ownership Option 2'!$D$25),YEAR($DA167)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA167<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA167>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA167)=MONTH('Ownership Option 2'!$D$22),YEAR($DA167)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA167>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA167)=MONTH('Ownership Option 2'!$D$22),YEAR(DA167)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA167)=MONTH('Ownership Option 2'!$D$22),YEAR(DA167)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA167)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1911-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN167<$DP$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN167>='Ownership Option 3'!$D$25,DN167<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 3'!$D$25),YEAR($DN167)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN167+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN167+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN167)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN167)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS161:DS166)>0,IF(OR(MONTH(DN167)=6,MONTH(DN167)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN167)=6,MONTH(DN167)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN167>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN167)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN167)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN167)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN167)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY167<$DP$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY167>='Ownership Option 3'!$D$25,DY167<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY167)=MONTH('Ownership Option 3'!$D$25),YEAR($DY167)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY167+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY167+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY167)=6,MONTH(DY167)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY167)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY167>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY167)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY167)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY167)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY167)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ167<$DP$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ167>='Ownership Option 3'!$D$25,EJ167<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ167)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ167)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ167+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ167>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ167)=6,MONTH(EJ167)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ167)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ167>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ167)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ167)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ167)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ167)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ167)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1911-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU167<$DP$19,$I167,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU167>='Ownership Option 3'!$D$25,EU167<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU167)=MONTH('Ownership Option 3'!$D$25),YEAR($EU167)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU167<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU167>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU167)=MONTH('Ownership Option 3'!$D$22),YEAR($EU167)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU167>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU167)=MONTH('Ownership Option 3'!$D$22),YEAR(EU167)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU167)=MONTH('Ownership Option 3'!$D$22),YEAR(EU167)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU167)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[144,"1912-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B168>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B168))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B168))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B168)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B168))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B168))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B168))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B168>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B168))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B168))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B168)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B168))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B168))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B168))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B168>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B168))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B168))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B168)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B168))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B168))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B168))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B168>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B168))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B168))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B168)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B168))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B168))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B168))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B168>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B168))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B168))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B168)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B168))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B168))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B168))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B168>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B168))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B168)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B168))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B168)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B168))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B168)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B168))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B168))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B168-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-01-01",{"$f":"IF(AND('Cash Flows'!$L168<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I168,\"\")","v":""},{"$f":"IFERROR(IF(M168=\"\",IF(AND(L168<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L168<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L168>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L168<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L168>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L168<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L168>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L168<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L168>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L168<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L168)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L168)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L168)=MONTH('Lease Option 1'!$D$13),YEAR($L168)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-01-01",{"$f":"IF(AND('Cash Flows'!$L168<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I168,\"\")","v":""},{"$f":"IFERROR(IF(T168=\"\",IF(AND(S168<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S168<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S168>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S168<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S168>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S168<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S168>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S168<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S168>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S168<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S168)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S168)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L168)=MONTH('Lease Option 2'!$D$13),YEAR($L168)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z168<$AB$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z168>='Ownership Option 1'!$D$25,Z168<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z168)=MONTH('Ownership Option 1'!$D$25),YEAR($L168)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z168+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z168+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z168)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z168)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE162:AE167)>0,IF(OR(MONTH(Z168)=6,MONTH(Z168)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z168)=6,MONTH(Z168)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z168)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z168>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z168)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z168)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z168)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z168)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK168<$AB$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN168>='Ownership Option 1'!$D$25,AK168<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK168)=MONTH('Ownership Option 1'!$D$25),YEAR($AK168)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK168+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK168+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK168)=6,MONTH(AK168)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK168)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV168<$AB$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN168>='Ownership Option 1'!$D$25,AV168<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK168)=MONTH('Ownership Option 1'!$D$25),YEAR($AK168)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV168+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV168>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV168)=6,MONTH(AV168)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV168)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG168<$AB$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN168>='Ownership Option 1'!$D$25,BG168<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK168)=MONTH('Ownership Option 1'!$D$25),YEAR($AK168)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG168<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG168>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 1'!$D$22),YEAR($DN168)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG168>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG168)=MONTH('Ownership Option 1'!$D$22),YEAR(BG168)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG168)=MONTH('Ownership Option 1'!$D$22),YEAR(BG168)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG168)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT168<$BV$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN168>='Ownership Option 2'!$D$25,BT168<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT168)=MONTH('Ownership Option 2'!$D25),YEAR($BT168)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT168+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT168+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT168)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT168)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY162:BY167)>0,IF(OR(MONTH(BT168)=6,MONTH(BT168)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT168)=6,MONTH(BT168)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT168)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT168)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE168<$BV$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN168>='Ownership Option 2'!$D$25,CE168<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK168)=MONTH('Ownership Option 2'!$D$25),YEAR($AK168)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE168+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE168+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE168)=6,MONTH(CE168)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE168)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP168<$BV$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN168>='Ownership Option 2'!$D$25,CP168<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK168)=MONTH('Ownership Option 2'!$D$25),YEAR($AK168)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP168+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP168>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP168)=6,MONTH(CP168)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP168)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA168<$BV$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA168>='Ownership Option 2'!$D$25,DA168<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA168)=MONTH('Ownership Option 2'!$D$25),YEAR($DA168)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA168<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA168>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA168)=MONTH('Ownership Option 2'!$D$22),YEAR($DA168)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA168>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA168)=MONTH('Ownership Option 2'!$D$22),YEAR(DA168)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA168)=MONTH('Ownership Option 2'!$D$22),YEAR(DA168)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA168)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN168<$DP$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN168>='Ownership Option 3'!$D$25,DN168<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 3'!$D$25),YEAR($DN168)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN168+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN168+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN168)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN168)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS162:DS167)>0,IF(OR(MONTH(DN168)=6,MONTH(DN168)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN168)=6,MONTH(DN168)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN168>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN168)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN168)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN168)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN168)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY168<$DP$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY168>='Ownership Option 3'!$D$25,DY168<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY168)=MONTH('Ownership Option 3'!$D$25),YEAR($DY168)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY168+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY168+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY168)=6,MONTH(DY168)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY168)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY168>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY168)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY168)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY168)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY168)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ168<$DP$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ168>='Ownership Option 3'!$D$25,EJ168<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ168)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ168)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ168+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ168>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ168)=6,MONTH(EJ168)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ168)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ168>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ168)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ168)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ168)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ168)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ168)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU168<$DP$19,$I168,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU168>='Ownership Option 3'!$D$25,EU168<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU168)=MONTH('Ownership Option 3'!$D$25),YEAR($EU168)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU168<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU168>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU168)=MONTH('Ownership Option 3'!$D$22),YEAR($EU168)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU168>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU168)=MONTH('Ownership Option 3'!$D$22),YEAR(EU168)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU168)=MONTH('Ownership Option 3'!$D$22),YEAR(EU168)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU168)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[145,"1912-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B169>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B169))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B169))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B169)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B169))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B169))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B169))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B169>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B169))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B169))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B169)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B169))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B169))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B169))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B169>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B169))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B169))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B169)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B169))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B169))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B169))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B169>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B169))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B169))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B169)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B169))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B169))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B169))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B169>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B169))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B169))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B169)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B169))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B169))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B169))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B169>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B169))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B169)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B169))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B169)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B169))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B169)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B169))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B169))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B169-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-02-01",{"$f":"IF(AND('Cash Flows'!$L169<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I169,\"\")","v":""},{"$f":"IFERROR(IF(M169=\"\",IF(AND(L169<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L169<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L169>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L169<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L169>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L169<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L169>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L169<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L169>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L169<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L169)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L169)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L169)=MONTH('Lease Option 1'!$D$13),YEAR($L169)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-02-01",{"$f":"IF(AND('Cash Flows'!$L169<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I169,\"\")","v":""},{"$f":"IFERROR(IF(T169=\"\",IF(AND(S169<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S169<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S169>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S169<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S169>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S169<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S169>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S169<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S169>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S169<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S169)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S169)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L169)=MONTH('Lease Option 2'!$D$13),YEAR($L169)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z169<$AB$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z169>='Ownership Option 1'!$D$25,Z169<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z169)=MONTH('Ownership Option 1'!$D$25),YEAR($L169)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z169+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z169+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z169)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z169)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE163:AE168)>0,IF(OR(MONTH(Z169)=6,MONTH(Z169)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z169)=6,MONTH(Z169)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z169)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z169>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z169)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z169)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z169)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z169)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK169<$AB$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN169>='Ownership Option 1'!$D$25,AK169<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK169)=MONTH('Ownership Option 1'!$D$25),YEAR($AK169)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK169+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK169+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK169)=6,MONTH(AK169)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK169)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV169<$AB$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN169>='Ownership Option 1'!$D$25,AV169<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK169)=MONTH('Ownership Option 1'!$D$25),YEAR($AK169)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV169+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV169>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV169)=6,MONTH(AV169)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV169)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG169<$AB$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN169>='Ownership Option 1'!$D$25,BG169<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK169)=MONTH('Ownership Option 1'!$D$25),YEAR($AK169)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG169<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG169>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 1'!$D$22),YEAR($DN169)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG169>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG169)=MONTH('Ownership Option 1'!$D$22),YEAR(BG169)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG169)=MONTH('Ownership Option 1'!$D$22),YEAR(BG169)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG169)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT169<$BV$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN169>='Ownership Option 2'!$D$25,BT169<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT169)=MONTH('Ownership Option 2'!$D25),YEAR($BT169)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT169+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT169+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT169)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT169)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY163:BY168)>0,IF(OR(MONTH(BT169)=6,MONTH(BT169)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT169)=6,MONTH(BT169)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT169)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT169)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE169<$BV$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN169>='Ownership Option 2'!$D$25,CE169<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK169)=MONTH('Ownership Option 2'!$D$25),YEAR($AK169)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE169+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE169+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE169)=6,MONTH(CE169)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE169)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP169<$BV$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN169>='Ownership Option 2'!$D$25,CP169<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK169)=MONTH('Ownership Option 2'!$D$25),YEAR($AK169)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP169+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP169>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP169)=6,MONTH(CP169)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP169)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA169<$BV$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA169>='Ownership Option 2'!$D$25,DA169<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA169)=MONTH('Ownership Option 2'!$D$25),YEAR($DA169)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA169<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA169>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA169)=MONTH('Ownership Option 2'!$D$22),YEAR($DA169)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA169>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA169)=MONTH('Ownership Option 2'!$D$22),YEAR(DA169)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA169)=MONTH('Ownership Option 2'!$D$22),YEAR(DA169)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA169)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN169<$DP$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN169>='Ownership Option 3'!$D$25,DN169<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 3'!$D$25),YEAR($DN169)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN169+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN169+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN169)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN169)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS163:DS168)>0,IF(OR(MONTH(DN169)=6,MONTH(DN169)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN169)=6,MONTH(DN169)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN169>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN169)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN169)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN169)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN169)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY169<$DP$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY169>='Ownership Option 3'!$D$25,DY169<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY169)=MONTH('Ownership Option 3'!$D$25),YEAR($DY169)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY169+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY169+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY169)=6,MONTH(DY169)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY169)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY169>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY169)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY169)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY169)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY169)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ169<$DP$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ169>='Ownership Option 3'!$D$25,EJ169<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ169)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ169)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ169+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ169>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ169)=6,MONTH(EJ169)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ169)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ169>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ169)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ169)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ169)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ169)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ169)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU169<$DP$19,$I169,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU169>='Ownership Option 3'!$D$25,EU169<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU169)=MONTH('Ownership Option 3'!$D$25),YEAR($EU169)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU169<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU169>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU169)=MONTH('Ownership Option 3'!$D$22),YEAR($EU169)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU169>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU169)=MONTH('Ownership Option 3'!$D$22),YEAR(EU169)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU169)=MONTH('Ownership Option 3'!$D$22),YEAR(EU169)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU169)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[146,"1912-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B170>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B170)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B170))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B170>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B170)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B170))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B170>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B170)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B170))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B170>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B170)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B170))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B170>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B170)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B170))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B170>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B170)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B170)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B170)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B170))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B170-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-03-01",{"$f":"IF(AND('Cash Flows'!$L170<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I170,\"\")","v":""},{"$f":"IFERROR(IF(M170=\"\",IF(AND(L170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L170<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L170>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L170)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L170)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L170)=MONTH('Lease Option 1'!$D$13),YEAR($L170)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-03-01",{"$f":"IF(AND('Cash Flows'!$L170<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I170,\"\")","v":""},{"$f":"IFERROR(IF(T170=\"\",IF(AND(S170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S170<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S170>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S170)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S170)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L170)=MONTH('Lease Option 2'!$D$13),YEAR($L170)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z170<$AB$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z170>='Ownership Option 1'!$D$25,Z170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z170)=MONTH('Ownership Option 1'!$D$25),YEAR($L170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z170+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z170+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z170)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z170)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE164:AE169)>0,IF(OR(MONTH(Z170)=6,MONTH(Z170)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z170)=6,MONTH(Z170)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK170<$AB$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN170>='Ownership Option 1'!$D$25,AK170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK170+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK170+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK170)=6,MONTH(AK170)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV170<$AB$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN170>='Ownership Option 1'!$D$25,AV170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV170+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV170>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV170)=6,MONTH(AV170)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG170<$AB$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN170>='Ownership Option 1'!$D$25,BG170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG170<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG170>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 1'!$D$22),YEAR($DN170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG170)=MONTH('Ownership Option 1'!$D$22),YEAR(BG170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG170)=MONTH('Ownership Option 1'!$D$22),YEAR(BG170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT170<$BV$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN170>='Ownership Option 2'!$D$25,BT170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT170)=MONTH('Ownership Option 2'!$D25),YEAR($BT170)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT170+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT170+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT170)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT170)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY164:BY169)>0,IF(OR(MONTH(BT170)=6,MONTH(BT170)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT170)=6,MONTH(BT170)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE170<$BV$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN170>='Ownership Option 2'!$D$25,CE170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK170)=MONTH('Ownership Option 2'!$D$25),YEAR($AK170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE170+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE170+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE170)=6,MONTH(CE170)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP170<$BV$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN170>='Ownership Option 2'!$D$25,CP170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK170)=MONTH('Ownership Option 2'!$D$25),YEAR($AK170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP170+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP170>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP170)=6,MONTH(CP170)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA170<$BV$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA170>='Ownership Option 2'!$D$25,DA170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA170)=MONTH('Ownership Option 2'!$D$25),YEAR($DA170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA170<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA170>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA170)=MONTH('Ownership Option 2'!$D$22),YEAR($DA170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA170)=MONTH('Ownership Option 2'!$D$22),YEAR(DA170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA170)=MONTH('Ownership Option 2'!$D$22),YEAR(DA170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN170<$DP$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN170>='Ownership Option 3'!$D$25,DN170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 3'!$D$25),YEAR($DN170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN170+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN170+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN170)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN170)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS164:DS169)>0,IF(OR(MONTH(DN170)=6,MONTH(DN170)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN170)=6,MONTH(DN170)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY170<$DP$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY170>='Ownership Option 3'!$D$25,DY170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY170)=MONTH('Ownership Option 3'!$D$25),YEAR($DY170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY170+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY170+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY170)=6,MONTH(DY170)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ170<$DP$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ170>='Ownership Option 3'!$D$25,EJ170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ170)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ170+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ170>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ170)=6,MONTH(EJ170)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU170<$DP$19,$I170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU170>='Ownership Option 3'!$D$25,EU170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU170)=MONTH('Ownership Option 3'!$D$25),YEAR($EU170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU170<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU170>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU170)=MONTH('Ownership Option 3'!$D$22),YEAR($EU170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU170)=MONTH('Ownership Option 3'!$D$22),YEAR(EU170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU170)=MONTH('Ownership Option 3'!$D$22),YEAR(EU170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[147,"1912-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B171>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B171))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B171))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B171)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B171))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B171))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B171))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B171>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B171))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B171))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B171)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B171))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B171))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B171))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B171>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B171))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B171))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B171)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B171))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B171))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B171))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B171>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B171))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B171))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B171)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B171))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B171))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B171))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B171>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B171))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B171))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B171)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B171))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B171))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B171))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B171>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B171))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B171)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B171))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B171)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B171))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B171)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B171))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B171))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B171-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-04-01",{"$f":"IF(AND('Cash Flows'!$L171<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I171,\"\")","v":""},{"$f":"IFERROR(IF(M171=\"\",IF(AND(L171<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L171<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L171>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L171<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L171>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L171<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L171>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L171<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L171>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L171<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L171)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L171)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L171)=MONTH('Lease Option 1'!$D$13),YEAR($L171)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-04-01",{"$f":"IF(AND('Cash Flows'!$L171<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I171,\"\")","v":""},{"$f":"IFERROR(IF(T171=\"\",IF(AND(S171<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S171<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S171>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S171<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S171>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S171<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S171>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S171<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S171>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S171<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S171)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S171)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L171)=MONTH('Lease Option 2'!$D$13),YEAR($L171)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z171<$AB$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z171>='Ownership Option 1'!$D$25,Z171<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z171)=MONTH('Ownership Option 1'!$D$25),YEAR($L171)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z171+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z171+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z171)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z171)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE165:AE170)>0,IF(OR(MONTH(Z171)=6,MONTH(Z171)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z171)=6,MONTH(Z171)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z171)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z171>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z171)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z171)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z171)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z171)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK171<$AB$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN171>='Ownership Option 1'!$D$25,AK171<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK171)=MONTH('Ownership Option 1'!$D$25),YEAR($AK171)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK171+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK171+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK171)=6,MONTH(AK171)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK171)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV171<$AB$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN171>='Ownership Option 1'!$D$25,AV171<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK171)=MONTH('Ownership Option 1'!$D$25),YEAR($AK171)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV171+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV171>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV171)=6,MONTH(AV171)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV171)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG171<$AB$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN171>='Ownership Option 1'!$D$25,BG171<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK171)=MONTH('Ownership Option 1'!$D$25),YEAR($AK171)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG171<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG171>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 1'!$D$22),YEAR($DN171)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG171>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG171)=MONTH('Ownership Option 1'!$D$22),YEAR(BG171)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG171)=MONTH('Ownership Option 1'!$D$22),YEAR(BG171)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG171)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT171<$BV$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN171>='Ownership Option 2'!$D$25,BT171<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT171)=MONTH('Ownership Option 2'!$D25),YEAR($BT171)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT171+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT171+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT171)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT171)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY165:BY170)>0,IF(OR(MONTH(BT171)=6,MONTH(BT171)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT171)=6,MONTH(BT171)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT171)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT171)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE171<$BV$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN171>='Ownership Option 2'!$D$25,CE171<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK171)=MONTH('Ownership Option 2'!$D$25),YEAR($AK171)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE171+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE171+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE171)=6,MONTH(CE171)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE171)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP171<$BV$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN171>='Ownership Option 2'!$D$25,CP171<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK171)=MONTH('Ownership Option 2'!$D$25),YEAR($AK171)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP171+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP171>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP171)=6,MONTH(CP171)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP171)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA171<$BV$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA171>='Ownership Option 2'!$D$25,DA171<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA171)=MONTH('Ownership Option 2'!$D$25),YEAR($DA171)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA171<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA171>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA171)=MONTH('Ownership Option 2'!$D$22),YEAR($DA171)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA171>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA171)=MONTH('Ownership Option 2'!$D$22),YEAR(DA171)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA171)=MONTH('Ownership Option 2'!$D$22),YEAR(DA171)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA171)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN171<$DP$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN171>='Ownership Option 3'!$D$25,DN171<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 3'!$D$25),YEAR($DN171)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN171+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN171+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN171)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN171)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS165:DS170)>0,IF(OR(MONTH(DN171)=6,MONTH(DN171)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN171)=6,MONTH(DN171)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN171>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN171)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN171)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN171)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN171)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY171<$DP$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY171>='Ownership Option 3'!$D$25,DY171<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY171)=MONTH('Ownership Option 3'!$D$25),YEAR($DY171)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY171+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY171+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY171)=6,MONTH(DY171)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY171)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY171>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY171)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY171)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY171)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY171)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ171<$DP$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ171>='Ownership Option 3'!$D$25,EJ171<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ171)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ171)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ171+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ171>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ171)=6,MONTH(EJ171)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ171)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ171>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ171)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ171)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ171)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ171)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ171)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU171<$DP$19,$I171,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU171>='Ownership Option 3'!$D$25,EU171<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU171)=MONTH('Ownership Option 3'!$D$25),YEAR($EU171)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU171<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU171>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU171)=MONTH('Ownership Option 3'!$D$22),YEAR($EU171)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU171>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU171)=MONTH('Ownership Option 3'!$D$22),YEAR(EU171)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU171)=MONTH('Ownership Option 3'!$D$22),YEAR(EU171)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU171)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[148,"1912-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B172>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B172))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B172))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B172)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B172))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B172))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B172))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B172>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B172))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B172))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B172)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B172))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B172))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B172))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B172>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B172))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B172))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B172)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B172))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B172))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B172))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B172>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B172))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B172))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B172)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B172))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B172))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B172))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B172>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B172))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B172))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B172)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B172))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B172))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B172))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B172>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B172))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B172)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B172))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B172)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B172))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B172)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B172))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B172))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B172-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-05-01",{"$f":"IF(AND('Cash Flows'!$L172<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I172,\"\")","v":""},{"$f":"IFERROR(IF(M172=\"\",IF(AND(L172<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L172<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L172>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L172<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L172>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L172<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L172>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L172<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L172>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L172<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L172)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L172)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L172)=MONTH('Lease Option 1'!$D$13),YEAR($L172)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-05-01",{"$f":"IF(AND('Cash Flows'!$L172<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I172,\"\")","v":""},{"$f":"IFERROR(IF(T172=\"\",IF(AND(S172<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S172<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S172>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S172<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S172>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S172<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S172>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S172<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S172>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S172<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S172)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S172)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L172)=MONTH('Lease Option 2'!$D$13),YEAR($L172)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z172<$AB$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z172>='Ownership Option 1'!$D$25,Z172<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z172)=MONTH('Ownership Option 1'!$D$25),YEAR($L172)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z172+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z172+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z172)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z172)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE166:AE171)>0,IF(OR(MONTH(Z172)=6,MONTH(Z172)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z172)=6,MONTH(Z172)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z172)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z172>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z172)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z172)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z172)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z172)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK172<$AB$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN172>='Ownership Option 1'!$D$25,AK172<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK172)=MONTH('Ownership Option 1'!$D$25),YEAR($AK172)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK172+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK172+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK172)=6,MONTH(AK172)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK172)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV172<$AB$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN172>='Ownership Option 1'!$D$25,AV172<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK172)=MONTH('Ownership Option 1'!$D$25),YEAR($AK172)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV172+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV172>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV172)=6,MONTH(AV172)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV172)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG172<$AB$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN172>='Ownership Option 1'!$D$25,BG172<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK172)=MONTH('Ownership Option 1'!$D$25),YEAR($AK172)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG172<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG172>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 1'!$D$22),YEAR($DN172)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG172>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG172)=MONTH('Ownership Option 1'!$D$22),YEAR(BG172)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG172)=MONTH('Ownership Option 1'!$D$22),YEAR(BG172)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG172)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT172<$BV$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN172>='Ownership Option 2'!$D$25,BT172<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT172)=MONTH('Ownership Option 2'!$D25),YEAR($BT172)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT172+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT172+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT172)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT172)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY166:BY171)>0,IF(OR(MONTH(BT172)=6,MONTH(BT172)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT172)=6,MONTH(BT172)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT172)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT172)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE172<$BV$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN172>='Ownership Option 2'!$D$25,CE172<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK172)=MONTH('Ownership Option 2'!$D$25),YEAR($AK172)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE172+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE172+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE172)=6,MONTH(CE172)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE172)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP172<$BV$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN172>='Ownership Option 2'!$D$25,CP172<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK172)=MONTH('Ownership Option 2'!$D$25),YEAR($AK172)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP172+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP172>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP172)=6,MONTH(CP172)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP172)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA172<$BV$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA172>='Ownership Option 2'!$D$25,DA172<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA172)=MONTH('Ownership Option 2'!$D$25),YEAR($DA172)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA172<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA172>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA172)=MONTH('Ownership Option 2'!$D$22),YEAR($DA172)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA172>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA172)=MONTH('Ownership Option 2'!$D$22),YEAR(DA172)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA172)=MONTH('Ownership Option 2'!$D$22),YEAR(DA172)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA172)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN172<$DP$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN172>='Ownership Option 3'!$D$25,DN172<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 3'!$D$25),YEAR($DN172)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN172+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN172+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN172)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN172)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS166:DS171)>0,IF(OR(MONTH(DN172)=6,MONTH(DN172)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN172)=6,MONTH(DN172)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN172>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN172)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN172)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN172)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN172)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY172<$DP$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY172>='Ownership Option 3'!$D$25,DY172<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY172)=MONTH('Ownership Option 3'!$D$25),YEAR($DY172)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY172+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY172+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY172)=6,MONTH(DY172)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY172)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY172>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY172)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY172)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY172)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY172)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ172<$DP$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ172>='Ownership Option 3'!$D$25,EJ172<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ172)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ172)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ172+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ172>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ172)=6,MONTH(EJ172)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ172)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ172>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ172)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ172)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ172)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ172)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ172)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU172<$DP$19,$I172,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU172>='Ownership Option 3'!$D$25,EU172<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU172)=MONTH('Ownership Option 3'!$D$25),YEAR($EU172)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU172<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU172>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU172)=MONTH('Ownership Option 3'!$D$22),YEAR($EU172)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU172>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU172)=MONTH('Ownership Option 3'!$D$22),YEAR(EU172)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU172)=MONTH('Ownership Option 3'!$D$22),YEAR(EU172)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU172)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[149,"1912-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B173>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B173))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B173))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B173)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B173))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B173))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B173))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B173>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B173))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B173))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B173)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B173))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B173))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B173))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B173>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B173))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B173))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B173)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B173))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B173))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B173))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B173>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B173))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B173))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B173)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B173))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B173))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B173))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B173>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B173))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B173))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B173)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B173))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B173))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B173))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B173>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B173))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B173)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B173))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B173)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B173))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B173)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B173))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B173))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B173-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-06-01",{"$f":"IF(AND('Cash Flows'!$L173<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I173,\"\")","v":""},{"$f":"IFERROR(IF(M173=\"\",IF(AND(L173<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L173<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L173>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L173<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L173>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L173<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L173>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L173<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L173>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L173<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L173)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L173)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L173)=MONTH('Lease Option 1'!$D$13),YEAR($L173)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-06-01",{"$f":"IF(AND('Cash Flows'!$L173<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I173,\"\")","v":""},{"$f":"IFERROR(IF(T173=\"\",IF(AND(S173<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S173<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S173>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S173<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S173>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S173<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S173>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S173<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S173>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S173<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S173)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S173)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L173)=MONTH('Lease Option 2'!$D$13),YEAR($L173)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z173<$AB$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z173>='Ownership Option 1'!$D$25,Z173<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z173)=MONTH('Ownership Option 1'!$D$25),YEAR($L173)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z173+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z173+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z173)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z173)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE167:AE172)>0,IF(OR(MONTH(Z173)=6,MONTH(Z173)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z173)=6,MONTH(Z173)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z173)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z173>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z173)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z173)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z173)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z173)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK173<$AB$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN173>='Ownership Option 1'!$D$25,AK173<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK173)=MONTH('Ownership Option 1'!$D$25),YEAR($AK173)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK173+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK173+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK173)=6,MONTH(AK173)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK173)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV173<$AB$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN173>='Ownership Option 1'!$D$25,AV173<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK173)=MONTH('Ownership Option 1'!$D$25),YEAR($AK173)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV173+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV173>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV173)=6,MONTH(AV173)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV173)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG173<$AB$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN173>='Ownership Option 1'!$D$25,BG173<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK173)=MONTH('Ownership Option 1'!$D$25),YEAR($AK173)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG173<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG173>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 1'!$D$22),YEAR($DN173)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG173>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG173)=MONTH('Ownership Option 1'!$D$22),YEAR(BG173)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG173)=MONTH('Ownership Option 1'!$D$22),YEAR(BG173)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG173)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT173<$BV$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN173>='Ownership Option 2'!$D$25,BT173<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT173)=MONTH('Ownership Option 2'!$D25),YEAR($BT173)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT173+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT173+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT173)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT173)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY167:BY172)>0,IF(OR(MONTH(BT173)=6,MONTH(BT173)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT173)=6,MONTH(BT173)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT173)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT173)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE173<$BV$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN173>='Ownership Option 2'!$D$25,CE173<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK173)=MONTH('Ownership Option 2'!$D$25),YEAR($AK173)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE173+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE173+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE173)=6,MONTH(CE173)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE173)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP173<$BV$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN173>='Ownership Option 2'!$D$25,CP173<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK173)=MONTH('Ownership Option 2'!$D$25),YEAR($AK173)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP173+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP173>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP173)=6,MONTH(CP173)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP173)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA173<$BV$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA173>='Ownership Option 2'!$D$25,DA173<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA173)=MONTH('Ownership Option 2'!$D$25),YEAR($DA173)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA173<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA173>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA173)=MONTH('Ownership Option 2'!$D$22),YEAR($DA173)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA173>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA173)=MONTH('Ownership Option 2'!$D$22),YEAR(DA173)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA173)=MONTH('Ownership Option 2'!$D$22),YEAR(DA173)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA173)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN173<$DP$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN173>='Ownership Option 3'!$D$25,DN173<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 3'!$D$25),YEAR($DN173)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN173+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN173+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN173)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN173)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS167:DS172)>0,IF(OR(MONTH(DN173)=6,MONTH(DN173)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN173)=6,MONTH(DN173)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN173>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN173)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN173)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN173)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN173)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY173<$DP$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY173>='Ownership Option 3'!$D$25,DY173<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY173)=MONTH('Ownership Option 3'!$D$25),YEAR($DY173)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY173+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY173+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY173)=6,MONTH(DY173)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY173)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY173>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY173)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY173)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY173)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY173)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ173<$DP$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ173>='Ownership Option 3'!$D$25,EJ173<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ173)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ173)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ173+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ173>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ173)=6,MONTH(EJ173)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ173)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ173>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ173)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ173)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ173)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ173)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ173)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU173<$DP$19,$I173,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU173>='Ownership Option 3'!$D$25,EU173<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU173)=MONTH('Ownership Option 3'!$D$25),YEAR($EU173)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU173<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU173>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU173)=MONTH('Ownership Option 3'!$D$22),YEAR($EU173)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU173>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU173)=MONTH('Ownership Option 3'!$D$22),YEAR(EU173)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU173)=MONTH('Ownership Option 3'!$D$22),YEAR(EU173)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU173)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[150,"1912-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B174>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B174))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B174))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B174)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B174))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B174))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B174))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B174>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B174))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B174))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B174)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B174))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B174))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B174))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B174>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B174))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B174))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B174)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B174))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B174))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B174))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B174>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B174))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B174))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B174)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B174))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B174))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B174))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B174>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B174))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B174))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B174)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B174))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B174))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B174))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B174>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B174))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B174)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B174))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B174)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B174))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B174)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B174))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B174))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B174-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-07-01",{"$f":"IF(AND('Cash Flows'!$L174<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I174,\"\")","v":""},{"$f":"IFERROR(IF(M174=\"\",IF(AND(L174<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L174<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L174>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L174<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L174>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L174<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L174>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L174<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L174>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L174<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L174)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L174)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L174)=MONTH('Lease Option 1'!$D$13),YEAR($L174)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-07-01",{"$f":"IF(AND('Cash Flows'!$L174<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I174,\"\")","v":""},{"$f":"IFERROR(IF(T174=\"\",IF(AND(S174<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S174<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S174>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S174<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S174>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S174<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S174>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S174<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S174>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S174<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S174)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S174)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L174)=MONTH('Lease Option 2'!$D$13),YEAR($L174)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z174<$AB$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z174>='Ownership Option 1'!$D$25,Z174<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z174)=MONTH('Ownership Option 1'!$D$25),YEAR($L174)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z174+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z174+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z174)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z174)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE168:AE173)>0,IF(OR(MONTH(Z174)=6,MONTH(Z174)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z174)=6,MONTH(Z174)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z174)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z174>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z174)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z174)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z174)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z174)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK174<$AB$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN174>='Ownership Option 1'!$D$25,AK174<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK174)=MONTH('Ownership Option 1'!$D$25),YEAR($AK174)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK174+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK174+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK174)=6,MONTH(AK174)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK174)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV174<$AB$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN174>='Ownership Option 1'!$D$25,AV174<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK174)=MONTH('Ownership Option 1'!$D$25),YEAR($AK174)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV174+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV174>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV174)=6,MONTH(AV174)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV174)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG174<$AB$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN174>='Ownership Option 1'!$D$25,BG174<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK174)=MONTH('Ownership Option 1'!$D$25),YEAR($AK174)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG174<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG174>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 1'!$D$22),YEAR($DN174)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG174>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG174)=MONTH('Ownership Option 1'!$D$22),YEAR(BG174)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG174)=MONTH('Ownership Option 1'!$D$22),YEAR(BG174)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG174)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT174<$BV$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN174>='Ownership Option 2'!$D$25,BT174<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT174)=MONTH('Ownership Option 2'!$D25),YEAR($BT174)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT174+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT174+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT174)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT174)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY168:BY173)>0,IF(OR(MONTH(BT174)=6,MONTH(BT174)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT174)=6,MONTH(BT174)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT174)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT174)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE174<$BV$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN174>='Ownership Option 2'!$D$25,CE174<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK174)=MONTH('Ownership Option 2'!$D$25),YEAR($AK174)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE174+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE174+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE174)=6,MONTH(CE174)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE174)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP174<$BV$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN174>='Ownership Option 2'!$D$25,CP174<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK174)=MONTH('Ownership Option 2'!$D$25),YEAR($AK174)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP174+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP174>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP174)=6,MONTH(CP174)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP174)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA174<$BV$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA174>='Ownership Option 2'!$D$25,DA174<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA174)=MONTH('Ownership Option 2'!$D$25),YEAR($DA174)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA174<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA174>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA174)=MONTH('Ownership Option 2'!$D$22),YEAR($DA174)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA174>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA174)=MONTH('Ownership Option 2'!$D$22),YEAR(DA174)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA174)=MONTH('Ownership Option 2'!$D$22),YEAR(DA174)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA174)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN174<$DP$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN174>='Ownership Option 3'!$D$25,DN174<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 3'!$D$25),YEAR($DN174)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN174+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN174+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN174)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN174)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS168:DS173)>0,IF(OR(MONTH(DN174)=6,MONTH(DN174)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN174)=6,MONTH(DN174)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN174>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN174)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN174)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN174)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN174)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY174<$DP$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY174>='Ownership Option 3'!$D$25,DY174<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY174)=MONTH('Ownership Option 3'!$D$25),YEAR($DY174)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY174+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY174+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY174)=6,MONTH(DY174)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY174)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY174>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY174)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY174)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY174)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY174)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ174<$DP$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ174>='Ownership Option 3'!$D$25,EJ174<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ174)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ174)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ174+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ174>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ174)=6,MONTH(EJ174)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ174)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ174>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ174)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ174)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ174)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ174)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ174)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU174<$DP$19,$I174,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU174>='Ownership Option 3'!$D$25,EU174<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU174)=MONTH('Ownership Option 3'!$D$25),YEAR($EU174)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU174<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU174>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU174)=MONTH('Ownership Option 3'!$D$22),YEAR($EU174)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU174>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU174)=MONTH('Ownership Option 3'!$D$22),YEAR(EU174)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU174)=MONTH('Ownership Option 3'!$D$22),YEAR(EU174)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU174)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[151,"1912-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B175>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B175)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B175))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B175>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B175)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B175))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B175>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B175)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B175))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B175>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B175)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B175))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B175>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B175)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B175))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B175>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B175)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B175)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B175)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B175))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B175-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-08-01",{"$f":"IF(AND('Cash Flows'!$L175<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I175,\"\")","v":""},{"$f":"IFERROR(IF(M175=\"\",IF(AND(L175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L175<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L175>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L175)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L175)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L175)=MONTH('Lease Option 1'!$D$13),YEAR($L175)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-08-01",{"$f":"IF(AND('Cash Flows'!$L175<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I175,\"\")","v":""},{"$f":"IFERROR(IF(T175=\"\",IF(AND(S175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S175<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S175>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S175)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S175)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L175)=MONTH('Lease Option 2'!$D$13),YEAR($L175)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z175<$AB$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z175>='Ownership Option 1'!$D$25,Z175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z175)=MONTH('Ownership Option 1'!$D$25),YEAR($L175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z175+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z175+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z175)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z175)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE169:AE174)>0,IF(OR(MONTH(Z175)=6,MONTH(Z175)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z175)=6,MONTH(Z175)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK175<$AB$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN175>='Ownership Option 1'!$D$25,AK175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK175+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK175+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK175)=6,MONTH(AK175)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV175<$AB$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN175>='Ownership Option 1'!$D$25,AV175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV175+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV175>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV175)=6,MONTH(AV175)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG175<$AB$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN175>='Ownership Option 1'!$D$25,BG175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG175<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG175>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 1'!$D$22),YEAR($DN175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG175)=MONTH('Ownership Option 1'!$D$22),YEAR(BG175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG175)=MONTH('Ownership Option 1'!$D$22),YEAR(BG175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT175<$BV$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN175>='Ownership Option 2'!$D$25,BT175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT175)=MONTH('Ownership Option 2'!$D25),YEAR($BT175)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT175+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT175+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT175)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT175)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY169:BY174)>0,IF(OR(MONTH(BT175)=6,MONTH(BT175)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT175)=6,MONTH(BT175)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE175<$BV$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN175>='Ownership Option 2'!$D$25,CE175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK175)=MONTH('Ownership Option 2'!$D$25),YEAR($AK175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE175+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE175+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE175)=6,MONTH(CE175)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP175<$BV$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN175>='Ownership Option 2'!$D$25,CP175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK175)=MONTH('Ownership Option 2'!$D$25),YEAR($AK175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP175+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP175>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP175)=6,MONTH(CP175)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA175<$BV$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA175>='Ownership Option 2'!$D$25,DA175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA175)=MONTH('Ownership Option 2'!$D$25),YEAR($DA175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA175<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA175>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA175)=MONTH('Ownership Option 2'!$D$22),YEAR($DA175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA175)=MONTH('Ownership Option 2'!$D$22),YEAR(DA175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA175)=MONTH('Ownership Option 2'!$D$22),YEAR(DA175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN175<$DP$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN175>='Ownership Option 3'!$D$25,DN175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 3'!$D$25),YEAR($DN175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN175+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN175+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN175)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN175)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS169:DS174)>0,IF(OR(MONTH(DN175)=6,MONTH(DN175)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN175)=6,MONTH(DN175)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY175<$DP$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY175>='Ownership Option 3'!$D$25,DY175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY175)=MONTH('Ownership Option 3'!$D$25),YEAR($DY175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY175+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY175+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY175)=6,MONTH(DY175)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ175<$DP$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ175>='Ownership Option 3'!$D$25,EJ175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ175)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ175+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ175>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ175)=6,MONTH(EJ175)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU175<$DP$19,$I175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU175>='Ownership Option 3'!$D$25,EU175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU175)=MONTH('Ownership Option 3'!$D$25),YEAR($EU175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU175<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU175>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU175)=MONTH('Ownership Option 3'!$D$22),YEAR($EU175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU175)=MONTH('Ownership Option 3'!$D$22),YEAR(EU175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU175)=MONTH('Ownership Option 3'!$D$22),YEAR(EU175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[152,"1912-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B176>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B176))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B176))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B176)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B176))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B176))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B176))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B176>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B176))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B176))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B176)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B176))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B176))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B176))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B176>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B176))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B176))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B176)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B176))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B176))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B176))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B176>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B176))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B176))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B176)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B176))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B176))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B176))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B176>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B176))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B176))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B176)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B176))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B176))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B176))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B176>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B176))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B176)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B176))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B176)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B176))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B176)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B176))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B176))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B176-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-09-01",{"$f":"IF(AND('Cash Flows'!$L176<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I176,\"\")","v":""},{"$f":"IFERROR(IF(M176=\"\",IF(AND(L176<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L176<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L176>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L176<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L176>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L176<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L176>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L176<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L176>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L176<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L176)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L176)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L176)=MONTH('Lease Option 1'!$D$13),YEAR($L176)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-09-01",{"$f":"IF(AND('Cash Flows'!$L176<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I176,\"\")","v":""},{"$f":"IFERROR(IF(T176=\"\",IF(AND(S176<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S176<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S176>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S176<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S176>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S176<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S176>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S176<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S176>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S176<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S176)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S176)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L176)=MONTH('Lease Option 2'!$D$13),YEAR($L176)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z176<$AB$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z176>='Ownership Option 1'!$D$25,Z176<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z176)=MONTH('Ownership Option 1'!$D$25),YEAR($L176)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z176+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z176+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z176)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z176)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE170:AE175)>0,IF(OR(MONTH(Z176)=6,MONTH(Z176)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z176)=6,MONTH(Z176)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z176)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z176>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z176)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z176)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z176)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z176)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK176<$AB$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN176>='Ownership Option 1'!$D$25,AK176<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK176)=MONTH('Ownership Option 1'!$D$25),YEAR($AK176)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK176+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK176+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK176)=6,MONTH(AK176)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK176)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV176<$AB$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN176>='Ownership Option 1'!$D$25,AV176<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK176)=MONTH('Ownership Option 1'!$D$25),YEAR($AK176)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV176+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV176>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV176)=6,MONTH(AV176)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV176)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG176<$AB$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN176>='Ownership Option 1'!$D$25,BG176<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK176)=MONTH('Ownership Option 1'!$D$25),YEAR($AK176)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG176<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG176>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 1'!$D$22),YEAR($DN176)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG176>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG176)=MONTH('Ownership Option 1'!$D$22),YEAR(BG176)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG176)=MONTH('Ownership Option 1'!$D$22),YEAR(BG176)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG176)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT176<$BV$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN176>='Ownership Option 2'!$D$25,BT176<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT176)=MONTH('Ownership Option 2'!$D25),YEAR($BT176)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT176+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT176+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT176)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT176)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY170:BY175)>0,IF(OR(MONTH(BT176)=6,MONTH(BT176)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT176)=6,MONTH(BT176)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT176)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT176)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE176<$BV$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN176>='Ownership Option 2'!$D$25,CE176<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK176)=MONTH('Ownership Option 2'!$D$25),YEAR($AK176)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE176+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE176+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE176)=6,MONTH(CE176)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE176)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP176<$BV$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN176>='Ownership Option 2'!$D$25,CP176<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK176)=MONTH('Ownership Option 2'!$D$25),YEAR($AK176)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP176+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP176>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP176)=6,MONTH(CP176)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP176)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA176<$BV$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA176>='Ownership Option 2'!$D$25,DA176<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA176)=MONTH('Ownership Option 2'!$D$25),YEAR($DA176)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA176<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA176>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA176)=MONTH('Ownership Option 2'!$D$22),YEAR($DA176)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA176>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA176)=MONTH('Ownership Option 2'!$D$22),YEAR(DA176)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA176)=MONTH('Ownership Option 2'!$D$22),YEAR(DA176)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA176)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN176<$DP$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN176>='Ownership Option 3'!$D$25,DN176<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 3'!$D$25),YEAR($DN176)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN176+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN176+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN176)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN176)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS170:DS175)>0,IF(OR(MONTH(DN176)=6,MONTH(DN176)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN176)=6,MONTH(DN176)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN176>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN176)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN176)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN176)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN176)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY176<$DP$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY176>='Ownership Option 3'!$D$25,DY176<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY176)=MONTH('Ownership Option 3'!$D$25),YEAR($DY176)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY176+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY176+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY176)=6,MONTH(DY176)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY176)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY176>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY176)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY176)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY176)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY176)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ176<$DP$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ176>='Ownership Option 3'!$D$25,EJ176<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ176)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ176)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ176+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ176>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ176)=6,MONTH(EJ176)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ176)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ176>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ176)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ176)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ176)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ176)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ176)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU176<$DP$19,$I176,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU176>='Ownership Option 3'!$D$25,EU176<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU176)=MONTH('Ownership Option 3'!$D$25),YEAR($EU176)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU176<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU176>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU176)=MONTH('Ownership Option 3'!$D$22),YEAR($EU176)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU176>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU176)=MONTH('Ownership Option 3'!$D$22),YEAR(EU176)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU176)=MONTH('Ownership Option 3'!$D$22),YEAR(EU176)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU176)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[153,"1912-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B177>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B177))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B177))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B177)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B177))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B177))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B177))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B177>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B177))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B177))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B177)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B177))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B177))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B177))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B177>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B177))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B177))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B177)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B177))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B177))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B177))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B177>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B177))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B177))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B177)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B177))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B177))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B177))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B177>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B177))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B177))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B177)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B177))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B177))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B177))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B177>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B177))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B177)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B177))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B177)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B177))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B177)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B177))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B177))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B177-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-10-01",{"$f":"IF(AND('Cash Flows'!$L177<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I177,\"\")","v":""},{"$f":"IFERROR(IF(M177=\"\",IF(AND(L177<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L177<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L177>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L177<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L177>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L177<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L177>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L177<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L177>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L177<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L177)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L177)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L177)=MONTH('Lease Option 1'!$D$13),YEAR($L177)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-10-01",{"$f":"IF(AND('Cash Flows'!$L177<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I177,\"\")","v":""},{"$f":"IFERROR(IF(T177=\"\",IF(AND(S177<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S177<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S177>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S177<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S177>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S177<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S177>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S177<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S177>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S177<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S177)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S177)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L177)=MONTH('Lease Option 2'!$D$13),YEAR($L177)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z177<$AB$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z177>='Ownership Option 1'!$D$25,Z177<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z177)=MONTH('Ownership Option 1'!$D$25),YEAR($L177)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z177+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z177+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z177)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z177)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE171:AE176)>0,IF(OR(MONTH(Z177)=6,MONTH(Z177)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z177)=6,MONTH(Z177)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z177)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z177>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z177)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z177)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z177)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z177)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK177<$AB$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN177>='Ownership Option 1'!$D$25,AK177<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK177)=MONTH('Ownership Option 1'!$D$25),YEAR($AK177)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK177+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK177+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK177)=6,MONTH(AK177)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK177)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV177<$AB$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN177>='Ownership Option 1'!$D$25,AV177<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK177)=MONTH('Ownership Option 1'!$D$25),YEAR($AK177)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV177+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV177>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV177)=6,MONTH(AV177)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV177)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG177<$AB$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN177>='Ownership Option 1'!$D$25,BG177<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK177)=MONTH('Ownership Option 1'!$D$25),YEAR($AK177)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG177<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG177>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 1'!$D$22),YEAR($DN177)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG177>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG177)=MONTH('Ownership Option 1'!$D$22),YEAR(BG177)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG177)=MONTH('Ownership Option 1'!$D$22),YEAR(BG177)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG177)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT177<$BV$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN177>='Ownership Option 2'!$D$25,BT177<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT177)=MONTH('Ownership Option 2'!$D25),YEAR($BT177)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT177+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT177+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT177)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT177)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY171:BY176)>0,IF(OR(MONTH(BT177)=6,MONTH(BT177)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT177)=6,MONTH(BT177)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT177)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT177)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE177<$BV$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN177>='Ownership Option 2'!$D$25,CE177<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK177)=MONTH('Ownership Option 2'!$D$25),YEAR($AK177)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE177+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE177+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE177)=6,MONTH(CE177)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE177)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP177<$BV$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN177>='Ownership Option 2'!$D$25,CP177<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK177)=MONTH('Ownership Option 2'!$D$25),YEAR($AK177)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP177+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP177>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP177)=6,MONTH(CP177)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP177)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA177<$BV$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA177>='Ownership Option 2'!$D$25,DA177<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA177)=MONTH('Ownership Option 2'!$D$25),YEAR($DA177)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB177:DD177),\"\")","v":0},{"$f":"IF(AND(DA177<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA177>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA177)=MONTH('Ownership Option 2'!$D$22),YEAR($DA177)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA177>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA177)=MONTH('Ownership Option 2'!$D$22),YEAR(DA177)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA177)=MONTH('Ownership Option 2'!$D$22),YEAR(DA177)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA177)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE177:DH177),\"\")","v":0},{"$f":"DI177/(1+((1+$D$6)^(1/12))-1)^$A177","v":0},null,null,null,"1912-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN177<$DP$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN177>='Ownership Option 3'!$D$25,DN177<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 3'!$D$25),YEAR($DN177)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN177+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN177+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN177)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN177)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS171:DS176)>0,IF(OR(MONTH(DN177)=6,MONTH(DN177)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN177)=6,MONTH(DN177)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN177>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN177)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN177)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN177)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN177)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY177<$DP$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY177>='Ownership Option 3'!$D$25,DY177<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY177)=MONTH('Ownership Option 3'!$D$25),YEAR($DY177)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY177+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY177+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY177)=6,MONTH(DY177)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY177)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY177>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY177)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY177)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY177)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY177)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ177<$DP$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ177>='Ownership Option 3'!$D$25,EJ177<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ177)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ177)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ177+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ177>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ177)=6,MONTH(EJ177)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ177)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ177>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ177)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ177)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ177)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ177)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ177)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU177<$DP$19,$I177,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU177>='Ownership Option 3'!$D$25,EU177<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU177)=MONTH('Ownership Option 3'!$D$25),YEAR($EU177)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU177<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU177>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU177)=MONTH('Ownership Option 3'!$D$22),YEAR($EU177)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU177>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU177)=MONTH('Ownership Option 3'!$D$22),YEAR(EU177)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU177)=MONTH('Ownership Option 3'!$D$22),YEAR(EU177)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU177)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[154,"1912-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B178>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B178))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B178))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B178)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B178))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B178))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B178))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B178>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B178))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B178))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B178)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B178))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B178))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B178))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B178>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B178))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B178))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B178)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B178))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B178))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B178))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B178>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B178))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B178))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B178)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B178))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B178))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B178))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B178>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B178))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B178))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B178)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B178))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B178))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B178))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B178>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B178))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B178)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B178))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B178)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B178))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B178)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B178))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B178))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B178-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-11-01",{"$f":"IF(AND('Cash Flows'!$L178<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I178,\"\")","v":""},{"$f":"IFERROR(IF(M178=\"\",IF(AND(L178<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L178<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L178>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L178<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L178>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L178<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L178>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L178<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L178>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L178<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L178)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L178)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L178)=MONTH('Lease Option 1'!$D$13),YEAR($L178)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-11-01",{"$f":"IF(AND('Cash Flows'!$L178<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I178,\"\")","v":""},{"$f":"IFERROR(IF(T178=\"\",IF(AND(S178<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S178<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S178>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S178<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S178>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S178<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S178>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S178<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S178>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S178<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S178)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S178)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L178)=MONTH('Lease Option 2'!$D$13),YEAR($L178)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z178<$AB$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z178>='Ownership Option 1'!$D$25,Z178<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z178)=MONTH('Ownership Option 1'!$D$25),YEAR($L178)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z178+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z178+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z178)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z178)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE172:AE177)>0,IF(OR(MONTH(Z178)=6,MONTH(Z178)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z178)=6,MONTH(Z178)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z178)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z178>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z178)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z178)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z178)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z178)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK178<$AB$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN178>='Ownership Option 1'!$D$25,AK178<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK178)=MONTH('Ownership Option 1'!$D$25),YEAR($AK178)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK178+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK178+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK178)=6,MONTH(AK178)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK178)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV178<$AB$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN178>='Ownership Option 1'!$D$25,AV178<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK178)=MONTH('Ownership Option 1'!$D$25),YEAR($AK178)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV178+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV178>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV178)=6,MONTH(AV178)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV178)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG178<$AB$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN178>='Ownership Option 1'!$D$25,BG178<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK178)=MONTH('Ownership Option 1'!$D$25),YEAR($AK178)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG178<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG178>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 1'!$D$22),YEAR($DN178)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG178>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG178)=MONTH('Ownership Option 1'!$D$22),YEAR(BG178)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG178)=MONTH('Ownership Option 1'!$D$22),YEAR(BG178)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG178)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT178<$BV$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN178>='Ownership Option 2'!$D$25,BT178<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT178)=MONTH('Ownership Option 2'!$D25),YEAR($BT178)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT178+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT178+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT178)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT178)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY172:BY177)>0,IF(OR(MONTH(BT178)=6,MONTH(BT178)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT178)=6,MONTH(BT178)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT178)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT178)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE178<$BV$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN178>='Ownership Option 2'!$D$25,CE178<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK178)=MONTH('Ownership Option 2'!$D$25),YEAR($AK178)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE178+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE178+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE178)=6,MONTH(CE178)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE178)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP178<$BV$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN178>='Ownership Option 2'!$D$25,CP178<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK178)=MONTH('Ownership Option 2'!$D$25),YEAR($AK178)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP178+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP178>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP178)=6,MONTH(CP178)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP178)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA178<$BV$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA178>='Ownership Option 2'!$D$25,DA178<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA178)=MONTH('Ownership Option 2'!$D$25),YEAR($DA178)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA178<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA178>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA178)=MONTH('Ownership Option 2'!$D$22),YEAR($DA178)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA178>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA178)=MONTH('Ownership Option 2'!$D$22),YEAR(DA178)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA178)=MONTH('Ownership Option 2'!$D$22),YEAR(DA178)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA178)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN178<$DP$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN178>='Ownership Option 3'!$D$25,DN178<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 3'!$D$25),YEAR($DN178)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN178+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN178+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN178)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN178)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS172:DS177)>0,IF(OR(MONTH(DN178)=6,MONTH(DN178)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN178)=6,MONTH(DN178)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN178>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN178)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN178)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN178)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN178)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY178<$DP$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY178>='Ownership Option 3'!$D$25,DY178<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY178)=MONTH('Ownership Option 3'!$D$25),YEAR($DY178)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY178+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY178+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY178)=6,MONTH(DY178)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY178)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY178>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY178)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY178)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY178)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY178)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ178<$DP$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ178>='Ownership Option 3'!$D$25,EJ178<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ178)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ178)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ178+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ178>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ178)=6,MONTH(EJ178)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ178)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ178>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ178)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ178)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ178)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ178)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ178)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU178<$DP$19,$I178,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU178>='Ownership Option 3'!$D$25,EU178<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU178)=MONTH('Ownership Option 3'!$D$25),YEAR($EU178)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU178<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU178>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU178)=MONTH('Ownership Option 3'!$D$22),YEAR($EU178)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU178>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU178)=MONTH('Ownership Option 3'!$D$22),YEAR(EU178)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU178)=MONTH('Ownership Option 3'!$D$22),YEAR(EU178)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU178)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[155,"1912-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B179>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B179))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B179))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B179)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B179))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B179))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B179))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B179>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B179))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B179))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B179)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B179))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B179))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B179))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B179>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B179))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B179))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B179)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B179))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B179))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B179))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B179>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B179))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B179))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B179)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B179))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B179))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B179))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B179>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B179))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B179))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B179)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B179))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B179))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B179))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B179>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B179))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B179)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B179))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B179)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B179))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B179)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B179))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B179))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B179-TODAY())/365.25))),\"\")","v":""},0,0,null,"1912-12-01",{"$f":"IF(AND('Cash Flows'!$L179<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I179,\"\")","v":""},{"$f":"IFERROR(IF(M179=\"\",IF(AND(L179<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L179<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L179>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L179<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L179>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L179<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L179>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L179<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L179>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L179<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L179)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L179)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L179)=MONTH('Lease Option 1'!$D$13),YEAR($L179)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1912-12-01",{"$f":"IF(AND('Cash Flows'!$L179<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I179,\"\")","v":""},{"$f":"IFERROR(IF(T179=\"\",IF(AND(S179<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S179<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S179>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S179<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S179>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S179<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S179>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S179<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S179>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S179<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S179)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S179)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L179)=MONTH('Lease Option 2'!$D$13),YEAR($L179)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z179<$AB$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z179>='Ownership Option 1'!$D$25,Z179<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z179)=MONTH('Ownership Option 1'!$D$25),YEAR($L179)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z179+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z179+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z179)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z179)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE173:AE178)>0,IF(OR(MONTH(Z179)=6,MONTH(Z179)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z179)=6,MONTH(Z179)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z179)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z179>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z179)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z179)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z179)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z179)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1912-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK179<$AB$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN179>='Ownership Option 1'!$D$25,AK179<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK179)=MONTH('Ownership Option 1'!$D$25),YEAR($AK179)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK179+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK179+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK179)=6,MONTH(AK179)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK179)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV179<$AB$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN179>='Ownership Option 1'!$D$25,AV179<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK179)=MONTH('Ownership Option 1'!$D$25),YEAR($AK179)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV179+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV179>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV179)=6,MONTH(AV179)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV179)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG179<$AB$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN179>='Ownership Option 1'!$D$25,BG179<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK179)=MONTH('Ownership Option 1'!$D$25),YEAR($AK179)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG179<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG179>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 1'!$D$22),YEAR($DN179)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG179>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG179)=MONTH('Ownership Option 1'!$D$22),YEAR(BG179)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG179)=MONTH('Ownership Option 1'!$D$22),YEAR(BG179)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG179)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT179<$BV$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN179>='Ownership Option 2'!$D$25,BT179<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT179)=MONTH('Ownership Option 2'!$D25),YEAR($BT179)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT179+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT179+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT179)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT179)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY173:BY178)>0,IF(OR(MONTH(BT179)=6,MONTH(BT179)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT179)=6,MONTH(BT179)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT179)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT179)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE179<$BV$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN179>='Ownership Option 2'!$D$25,CE179<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK179)=MONTH('Ownership Option 2'!$D$25),YEAR($AK179)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE179+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE179+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE179)=6,MONTH(CE179)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE179)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP179<$BV$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN179>='Ownership Option 2'!$D$25,CP179<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK179)=MONTH('Ownership Option 2'!$D$25),YEAR($AK179)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP179+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP179>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP179)=6,MONTH(CP179)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP179)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA179<$BV$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA179>='Ownership Option 2'!$D$25,DA179<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA179)=MONTH('Ownership Option 2'!$D$25),YEAR($DA179)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA179<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA179>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA179)=MONTH('Ownership Option 2'!$D$22),YEAR($DA179)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA179>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA179)=MONTH('Ownership Option 2'!$D$22),YEAR(DA179)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA179)=MONTH('Ownership Option 2'!$D$22),YEAR(DA179)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA179)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1912-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN179<$DP$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN179>='Ownership Option 3'!$D$25,DN179<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 3'!$D$25),YEAR($DN179)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN179+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN179+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN179)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN179)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS173:DS178)>0,IF(OR(MONTH(DN179)=6,MONTH(DN179)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN179)=6,MONTH(DN179)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN179>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN179)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN179)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN179)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN179)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY179<$DP$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY179>='Ownership Option 3'!$D$25,DY179<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY179)=MONTH('Ownership Option 3'!$D$25),YEAR($DY179)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY179+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY179+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY179)=6,MONTH(DY179)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY179)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY179>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY179)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY179)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY179)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY179)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ179<$DP$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ179>='Ownership Option 3'!$D$25,EJ179<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ179)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ179)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ179+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ179>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ179)=6,MONTH(EJ179)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ179)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ179>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ179)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ179)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ179)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ179)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ179)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1912-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU179<$DP$19,$I179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU179>='Ownership Option 3'!$D$25,EU179<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU179)=MONTH('Ownership Option 3'!$D$25),YEAR($EU179)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU179<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU179>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU179)=MONTH('Ownership Option 3'!$D$22),YEAR($EU179)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU179>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU179)=MONTH('Ownership Option 3'!$D$22),YEAR(EU179)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU179)=MONTH('Ownership Option 3'!$D$22),YEAR(EU179)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU179)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[156,"1913-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B180>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B180)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B180))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B180>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B180)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B180))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B180>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B180)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B180))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B180>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B180)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B180))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B180>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B180)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B180))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B180>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B180)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B180)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B180)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B180))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B180-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-01-01",{"$f":"IF(AND('Cash Flows'!$L180<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I180,\"\")","v":""},{"$f":"IFERROR(IF(M180=\"\",IF(AND(L180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L180<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L180>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L180)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L180)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L180)=MONTH('Lease Option 1'!$D$13),YEAR($L180)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-01-01",{"$f":"IF(AND('Cash Flows'!$L180<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I180,\"\")","v":""},{"$f":"IFERROR(IF(T180=\"\",IF(AND(S180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S180<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S180>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S180)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S180)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L180)=MONTH('Lease Option 2'!$D$13),YEAR($L180)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z180<$AB$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z180>='Ownership Option 1'!$D$25,Z180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z180)=MONTH('Ownership Option 1'!$D$25),YEAR($L180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z180+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z180+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z180)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z180)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE174:AE179)>0,IF(OR(MONTH(Z180)=6,MONTH(Z180)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z180)=6,MONTH(Z180)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK180<$AB$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN180>='Ownership Option 1'!$D$25,AK180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK180+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK180+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK180)=6,MONTH(AK180)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV180<$AB$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN180>='Ownership Option 1'!$D$25,AV180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV180+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV180>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV180)=6,MONTH(AV180)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG180<$AB$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN180>='Ownership Option 1'!$D$25,BG180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG180<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG180>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 1'!$D$22),YEAR($DN180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG180)=MONTH('Ownership Option 1'!$D$22),YEAR(BG180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG180)=MONTH('Ownership Option 1'!$D$22),YEAR(BG180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT180<$BV$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN180>='Ownership Option 2'!$D$25,BT180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT180)=MONTH('Ownership Option 2'!$D25),YEAR($BT180)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT180+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT180+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT180)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT180)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY174:BY179)>0,IF(OR(MONTH(BT180)=6,MONTH(BT180)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT180)=6,MONTH(BT180)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE180<$BV$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN180>='Ownership Option 2'!$D$25,CE180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK180)=MONTH('Ownership Option 2'!$D$25),YEAR($AK180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE180+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE180+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE180)=6,MONTH(CE180)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP180<$BV$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN180>='Ownership Option 2'!$D$25,CP180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK180)=MONTH('Ownership Option 2'!$D$25),YEAR($AK180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP180+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP180>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP180)=6,MONTH(CP180)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA180<$BV$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA180>='Ownership Option 2'!$D$25,DA180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA180)=MONTH('Ownership Option 2'!$D$25),YEAR($DA180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA180<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA180>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA180)=MONTH('Ownership Option 2'!$D$22),YEAR($DA180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA180)=MONTH('Ownership Option 2'!$D$22),YEAR(DA180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA180)=MONTH('Ownership Option 2'!$D$22),YEAR(DA180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN180<$DP$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN180>='Ownership Option 3'!$D$25,DN180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 3'!$D$25),YEAR($DN180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN180+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN180+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN180)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN180)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS174:DS179)>0,IF(OR(MONTH(DN180)=6,MONTH(DN180)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN180)=6,MONTH(DN180)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY180<$DP$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY180>='Ownership Option 3'!$D$25,DY180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY180)=MONTH('Ownership Option 3'!$D$25),YEAR($DY180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY180+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY180+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY180)=6,MONTH(DY180)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ180<$DP$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ180>='Ownership Option 3'!$D$25,EJ180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ180)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ180+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ180>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ180)=6,MONTH(EJ180)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU180<$DP$19,$I180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU180>='Ownership Option 3'!$D$25,EU180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU180)=MONTH('Ownership Option 3'!$D$25),YEAR($EU180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU180<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU180>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU180)=MONTH('Ownership Option 3'!$D$22),YEAR($EU180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU180)=MONTH('Ownership Option 3'!$D$22),YEAR(EU180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU180)=MONTH('Ownership Option 3'!$D$22),YEAR(EU180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[157,"1913-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B181>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B181)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B181))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B181>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B181)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B181))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B181>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B181)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B181))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B181>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B181)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B181))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B181>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B181)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B181))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B181>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B181)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B181)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B181)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B181))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B181-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-02-01",{"$f":"IF(AND('Cash Flows'!$L181<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I181,\"\")","v":""},{"$f":"IFERROR(IF(M181=\"\",IF(AND(L181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L181<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L181>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L181)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L181)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L181)=MONTH('Lease Option 1'!$D$13),YEAR($L181)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-02-01",{"$f":"IF(AND('Cash Flows'!$L181<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I181,\"\")","v":""},{"$f":"IFERROR(IF(T181=\"\",IF(AND(S181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S181<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S181>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S181)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S181)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L181)=MONTH('Lease Option 2'!$D$13),YEAR($L181)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z181<$AB$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z181>='Ownership Option 1'!$D$25,Z181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z181)=MONTH('Ownership Option 1'!$D$25),YEAR($L181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z181+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z181+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z181)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z181)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE175:AE180)>0,IF(OR(MONTH(Z181)=6,MONTH(Z181)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z181)=6,MONTH(Z181)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK181<$AB$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN181>='Ownership Option 1'!$D$25,AK181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK181+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK181+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK181)=6,MONTH(AK181)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV181<$AB$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN181>='Ownership Option 1'!$D$25,AV181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV181+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV181>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV181)=6,MONTH(AV181)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG181<$AB$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN181>='Ownership Option 1'!$D$25,BG181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG181<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG181>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 1'!$D$22),YEAR($DN181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG181)=MONTH('Ownership Option 1'!$D$22),YEAR(BG181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG181)=MONTH('Ownership Option 1'!$D$22),YEAR(BG181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT181<$BV$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN181>='Ownership Option 2'!$D$25,BT181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT181)=MONTH('Ownership Option 2'!$D25),YEAR($BT181)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT181+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT181+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT181)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT181)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY175:BY180)>0,IF(OR(MONTH(BT181)=6,MONTH(BT181)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT181)=6,MONTH(BT181)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE181<$BV$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN181>='Ownership Option 2'!$D$25,CE181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK181)=MONTH('Ownership Option 2'!$D$25),YEAR($AK181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE181+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE181+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE181)=6,MONTH(CE181)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP181<$BV$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN181>='Ownership Option 2'!$D$25,CP181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK181)=MONTH('Ownership Option 2'!$D$25),YEAR($AK181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP181+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP181>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP181)=6,MONTH(CP181)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA181<$BV$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA181>='Ownership Option 2'!$D$25,DA181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA181)=MONTH('Ownership Option 2'!$D$25),YEAR($DA181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA181<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA181>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA181)=MONTH('Ownership Option 2'!$D$22),YEAR($DA181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA181)=MONTH('Ownership Option 2'!$D$22),YEAR(DA181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA181)=MONTH('Ownership Option 2'!$D$22),YEAR(DA181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN181<$DP$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN181>='Ownership Option 3'!$D$25,DN181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 3'!$D$25),YEAR($DN181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN181+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN181+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN181)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN181)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS175:DS180)>0,IF(OR(MONTH(DN181)=6,MONTH(DN181)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN181)=6,MONTH(DN181)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY181<$DP$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY181>='Ownership Option 3'!$D$25,DY181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY181)=MONTH('Ownership Option 3'!$D$25),YEAR($DY181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY181+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY181+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY181)=6,MONTH(DY181)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ181<$DP$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ181>='Ownership Option 3'!$D$25,EJ181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ181)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ181+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ181>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ181)=6,MONTH(EJ181)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU181<$DP$19,$I181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU181>='Ownership Option 3'!$D$25,EU181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU181)=MONTH('Ownership Option 3'!$D$25),YEAR($EU181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU181<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU181>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU181)=MONTH('Ownership Option 3'!$D$22),YEAR($EU181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU181)=MONTH('Ownership Option 3'!$D$22),YEAR(EU181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU181)=MONTH('Ownership Option 3'!$D$22),YEAR(EU181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[158,"1913-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B182>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B182))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B182))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B182)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B182))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B182))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B182))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B182>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B182))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B182))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B182)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B182))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B182))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B182))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B182>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B182))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B182))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B182)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B182))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B182))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B182))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B182>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B182))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B182))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B182)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B182))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B182))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B182))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B182>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B182))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B182))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B182)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B182))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B182))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B182))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B182>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B182))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B182)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B182))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B182)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B182))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B182)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B182))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B182))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B182-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-03-01",{"$f":"IF(AND('Cash Flows'!$L182<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I182,\"\")","v":""},{"$f":"IFERROR(IF(M182=\"\",IF(AND(L182<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L182<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L182>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L182<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L182>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L182<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L182>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L182<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L182>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L182<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L182)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L182)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L182)=MONTH('Lease Option 1'!$D$13),YEAR($L182)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-03-01",{"$f":"IF(AND('Cash Flows'!$L182<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I182,\"\")","v":""},{"$f":"IFERROR(IF(T182=\"\",IF(AND(S182<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S182<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S182>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S182<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S182>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S182<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S182>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S182<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S182>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S182<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S182)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S182)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L182)=MONTH('Lease Option 2'!$D$13),YEAR($L182)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z182<$AB$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z182>='Ownership Option 1'!$D$25,Z182<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z182)=MONTH('Ownership Option 1'!$D$25),YEAR($L182)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z182+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z182+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z182)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z182)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE176:AE181)>0,IF(OR(MONTH(Z182)=6,MONTH(Z182)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z182)=6,MONTH(Z182)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z182)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z182>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z182)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z182)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z182)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z182)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK182<$AB$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN182>='Ownership Option 1'!$D$25,AK182<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK182)=MONTH('Ownership Option 1'!$D$25),YEAR($AK182)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK182+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK182+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK182)=6,MONTH(AK182)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK182)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV182<$AB$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN182>='Ownership Option 1'!$D$25,AV182<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK182)=MONTH('Ownership Option 1'!$D$25),YEAR($AK182)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV182+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV182>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV182)=6,MONTH(AV182)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV182)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG182<$AB$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN182>='Ownership Option 1'!$D$25,BG182<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK182)=MONTH('Ownership Option 1'!$D$25),YEAR($AK182)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG182<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG182>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 1'!$D$22),YEAR($DN182)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG182>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG182)=MONTH('Ownership Option 1'!$D$22),YEAR(BG182)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG182)=MONTH('Ownership Option 1'!$D$22),YEAR(BG182)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG182)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT182<$BV$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN182>='Ownership Option 2'!$D$25,BT182<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT182)=MONTH('Ownership Option 2'!$D25),YEAR($BT182)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT182+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT182+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT182)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT182)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY176:BY181)>0,IF(OR(MONTH(BT182)=6,MONTH(BT182)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT182)=6,MONTH(BT182)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT182)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT182)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE182<$BV$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN182>='Ownership Option 2'!$D$25,CE182<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK182)=MONTH('Ownership Option 2'!$D$25),YEAR($AK182)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE182+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE182+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE182)=6,MONTH(CE182)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE182)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP182<$BV$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN182>='Ownership Option 2'!$D$25,CP182<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK182)=MONTH('Ownership Option 2'!$D$25),YEAR($AK182)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP182+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP182>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP182)=6,MONTH(CP182)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP182)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA182<$BV$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA182>='Ownership Option 2'!$D$25,DA182<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA182)=MONTH('Ownership Option 2'!$D$25),YEAR($DA182)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA182<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA182>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA182)=MONTH('Ownership Option 2'!$D$22),YEAR($DA182)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA182>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA182)=MONTH('Ownership Option 2'!$D$22),YEAR(DA182)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA182)=MONTH('Ownership Option 2'!$D$22),YEAR(DA182)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA182)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN182<$DP$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN182>='Ownership Option 3'!$D$25,DN182<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 3'!$D$25),YEAR($DN182)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN182+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN182+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN182)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN182)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS176:DS181)>0,IF(OR(MONTH(DN182)=6,MONTH(DN182)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN182)=6,MONTH(DN182)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN182>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN182)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN182)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN182)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN182)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY182<$DP$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY182>='Ownership Option 3'!$D$25,DY182<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY182)=MONTH('Ownership Option 3'!$D$25),YEAR($DY182)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY182+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY182+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY182)=6,MONTH(DY182)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY182)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY182>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY182)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY182)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY182)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY182)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ182<$DP$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ182>='Ownership Option 3'!$D$25,EJ182<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ182)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ182)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ182+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ182>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ182)=6,MONTH(EJ182)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ182)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ182>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ182)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ182)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ182)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ182)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ182)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU182<$DP$19,$I182,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU182>='Ownership Option 3'!$D$25,EU182<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU182)=MONTH('Ownership Option 3'!$D$25),YEAR($EU182)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU182<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU182>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU182)=MONTH('Ownership Option 3'!$D$22),YEAR($EU182)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU182>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU182)=MONTH('Ownership Option 3'!$D$22),YEAR(EU182)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU182)=MONTH('Ownership Option 3'!$D$22),YEAR(EU182)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU182)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[159,"1913-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B183>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B183))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B183))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B183)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B183))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B183))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B183))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B183>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B183))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B183))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B183)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B183))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B183))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B183))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B183>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B183))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B183))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B183)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B183))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B183))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B183))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B183>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B183))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B183))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B183)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B183))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B183))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B183))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B183>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B183))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B183))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B183)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B183))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B183))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B183))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B183>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B183))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B183)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B183))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B183)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B183))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B183)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B183))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B183))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B183-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-04-01",{"$f":"IF(AND('Cash Flows'!$L183<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I183,\"\")","v":""},{"$f":"IFERROR(IF(M183=\"\",IF(AND(L183<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L183<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L183>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L183<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L183>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L183<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L183>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L183<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L183>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L183<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L183)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L183)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L183)=MONTH('Lease Option 1'!$D$13),YEAR($L183)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-04-01",{"$f":"IF(AND('Cash Flows'!$L183<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I183,\"\")","v":""},{"$f":"IFERROR(IF(T183=\"\",IF(AND(S183<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S183<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S183>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S183<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S183>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S183<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S183>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S183<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S183>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S183<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S183)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S183)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L183)=MONTH('Lease Option 2'!$D$13),YEAR($L183)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z183<$AB$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z183>='Ownership Option 1'!$D$25,Z183<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z183)=MONTH('Ownership Option 1'!$D$25),YEAR($L183)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z183+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z183+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z183)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z183)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE177:AE182)>0,IF(OR(MONTH(Z183)=6,MONTH(Z183)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z183)=6,MONTH(Z183)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z183)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z183>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z183)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z183)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z183)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z183)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK183<$AB$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN183>='Ownership Option 1'!$D$25,AK183<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK183)=MONTH('Ownership Option 1'!$D$25),YEAR($AK183)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK183+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK183+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK183)=6,MONTH(AK183)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK183)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV183<$AB$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN183>='Ownership Option 1'!$D$25,AV183<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK183)=MONTH('Ownership Option 1'!$D$25),YEAR($AK183)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV183+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV183>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV183)=6,MONTH(AV183)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV183)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG183<$AB$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN183>='Ownership Option 1'!$D$25,BG183<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK183)=MONTH('Ownership Option 1'!$D$25),YEAR($AK183)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG183<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG183>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 1'!$D$22),YEAR($DN183)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG183>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG183)=MONTH('Ownership Option 1'!$D$22),YEAR(BG183)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG183)=MONTH('Ownership Option 1'!$D$22),YEAR(BG183)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG183)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT183<$BV$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN183>='Ownership Option 2'!$D$25,BT183<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT183)=MONTH('Ownership Option 2'!$D25),YEAR($BT183)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT183+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT183+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT183)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT183)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY177:BY182)>0,IF(OR(MONTH(BT183)=6,MONTH(BT183)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT183)=6,MONTH(BT183)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT183)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT183)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE183<$BV$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN183>='Ownership Option 2'!$D$25,CE183<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK183)=MONTH('Ownership Option 2'!$D$25),YEAR($AK183)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE183+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE183+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE183)=6,MONTH(CE183)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE183)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP183<$BV$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN183>='Ownership Option 2'!$D$25,CP183<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK183)=MONTH('Ownership Option 2'!$D$25),YEAR($AK183)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP183+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP183>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP183)=6,MONTH(CP183)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP183)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA183<$BV$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA183>='Ownership Option 2'!$D$25,DA183<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA183)=MONTH('Ownership Option 2'!$D$25),YEAR($DA183)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA183<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA183>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA183)=MONTH('Ownership Option 2'!$D$22),YEAR($DA183)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA183>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA183)=MONTH('Ownership Option 2'!$D$22),YEAR(DA183)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA183)=MONTH('Ownership Option 2'!$D$22),YEAR(DA183)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA183)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN183<$DP$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN183>='Ownership Option 3'!$D$25,DN183<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 3'!$D$25),YEAR($DN183)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN183+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN183+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN183)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN183)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS177:DS182)>0,IF(OR(MONTH(DN183)=6,MONTH(DN183)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN183)=6,MONTH(DN183)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN183>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN183)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN183)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN183)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN183)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY183<$DP$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY183>='Ownership Option 3'!$D$25,DY183<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY183)=MONTH('Ownership Option 3'!$D$25),YEAR($DY183)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY183+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY183+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY183)=6,MONTH(DY183)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY183)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY183>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY183)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY183)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY183)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY183)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ183<$DP$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ183>='Ownership Option 3'!$D$25,EJ183<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ183)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ183)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ183+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ183>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ183)=6,MONTH(EJ183)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ183)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ183>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ183)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ183)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ183)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ183)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ183)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU183<$DP$19,$I183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU183>='Ownership Option 3'!$D$25,EU183<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU183)=MONTH('Ownership Option 3'!$D$25),YEAR($EU183)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU183<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU183>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU183)=MONTH('Ownership Option 3'!$D$22),YEAR($EU183)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU183>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU183)=MONTH('Ownership Option 3'!$D$22),YEAR(EU183)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU183)=MONTH('Ownership Option 3'!$D$22),YEAR(EU183)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU183)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[160,"1913-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B184>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B184))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B184))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B184)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B184))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B184))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B184))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B184>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B184))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B184))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B184)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B184))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B184))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B184))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B184>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B184))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B184))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B184)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B184))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B184))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B184))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B184>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B184))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B184))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B184)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B184))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B184))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B184))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B184>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B184))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B184))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B184)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B184))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B184))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B184))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B184>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B184))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B184)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B184))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B184)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B184))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B184)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B184))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B184))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B184-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-05-01",{"$f":"IF(AND('Cash Flows'!$L184<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I184,\"\")","v":""},{"$f":"IFERROR(IF(M184=\"\",IF(AND(L184<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L184<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L184>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L184<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L184>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L184<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L184>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L184<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L184>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L184<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L184)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L184)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L184)=MONTH('Lease Option 1'!$D$13),YEAR($L184)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-05-01",{"$f":"IF(AND('Cash Flows'!$L184<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I184,\"\")","v":""},{"$f":"IFERROR(IF(T184=\"\",IF(AND(S184<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S184<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S184>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S184<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S184>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S184<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S184>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S184<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S184>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S184<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S184)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S184)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L184)=MONTH('Lease Option 2'!$D$13),YEAR($L184)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z184<$AB$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z184>='Ownership Option 1'!$D$25,Z184<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z184)=MONTH('Ownership Option 1'!$D$25),YEAR($L184)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z184+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z184+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z184)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z184)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE178:AE183)>0,IF(OR(MONTH(Z184)=6,MONTH(Z184)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z184)=6,MONTH(Z184)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z184)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z184>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z184)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z184)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z184)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z184)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK184<$AB$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN184>='Ownership Option 1'!$D$25,AK184<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK184)=MONTH('Ownership Option 1'!$D$25),YEAR($AK184)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK184+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK184+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK184)=6,MONTH(AK184)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK184)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV184<$AB$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN184>='Ownership Option 1'!$D$25,AV184<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK184)=MONTH('Ownership Option 1'!$D$25),YEAR($AK184)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV184+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV184>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV184)=6,MONTH(AV184)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV184)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG184<$AB$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN184>='Ownership Option 1'!$D$25,BG184<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK184)=MONTH('Ownership Option 1'!$D$25),YEAR($AK184)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG184<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG184>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 1'!$D$22),YEAR($DN184)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG184>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG184)=MONTH('Ownership Option 1'!$D$22),YEAR(BG184)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG184)=MONTH('Ownership Option 1'!$D$22),YEAR(BG184)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG184)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT184<$BV$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN184>='Ownership Option 2'!$D$25,BT184<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT184)=MONTH('Ownership Option 2'!$D25),YEAR($BT184)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT184+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT184+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT184)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT184)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY178:BY183)>0,IF(OR(MONTH(BT184)=6,MONTH(BT184)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT184)=6,MONTH(BT184)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT184)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT184)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE184<$BV$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN184>='Ownership Option 2'!$D$25,CE184<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK184)=MONTH('Ownership Option 2'!$D$25),YEAR($AK184)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE184+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE184+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE184)=6,MONTH(CE184)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE184)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP184<$BV$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN184>='Ownership Option 2'!$D$25,CP184<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK184)=MONTH('Ownership Option 2'!$D$25),YEAR($AK184)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP184+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP184>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP184)=6,MONTH(CP184)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP184)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA184<$BV$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA184>='Ownership Option 2'!$D$25,DA184<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA184)=MONTH('Ownership Option 2'!$D$25),YEAR($DA184)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA184<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA184>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA184)=MONTH('Ownership Option 2'!$D$22),YEAR($DA184)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA184>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA184)=MONTH('Ownership Option 2'!$D$22),YEAR(DA184)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA184)=MONTH('Ownership Option 2'!$D$22),YEAR(DA184)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA184)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN184<$DP$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN184>='Ownership Option 3'!$D$25,DN184<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 3'!$D$25),YEAR($DN184)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN184+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN184+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN184)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN184)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS178:DS183)>0,IF(OR(MONTH(DN184)=6,MONTH(DN184)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN184)=6,MONTH(DN184)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN184>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN184)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN184)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN184)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN184)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY184<$DP$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY184>='Ownership Option 3'!$D$25,DY184<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY184)=MONTH('Ownership Option 3'!$D$25),YEAR($DY184)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY184+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY184+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY184)=6,MONTH(DY184)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY184)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY184>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY184)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY184)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY184)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY184)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ184<$DP$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ184>='Ownership Option 3'!$D$25,EJ184<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ184)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ184)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ184+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ184>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ184)=6,MONTH(EJ184)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ184)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ184>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ184)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ184)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ184)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ184)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ184)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU184<$DP$19,$I184,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU184>='Ownership Option 3'!$D$25,EU184<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU184)=MONTH('Ownership Option 3'!$D$25),YEAR($EU184)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU184<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU184>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU184)=MONTH('Ownership Option 3'!$D$22),YEAR($EU184)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU184>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU184)=MONTH('Ownership Option 3'!$D$22),YEAR(EU184)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU184)=MONTH('Ownership Option 3'!$D$22),YEAR(EU184)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU184)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[161,"1913-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B185>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B185))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B185))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B185)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B185))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B185))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B185))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B185>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B185))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B185))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B185)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B185))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B185))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B185))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B185>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B185))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B185))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B185)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B185))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B185))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B185))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B185>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B185))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B185))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B185)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B185))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B185))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B185))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B185>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B185))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B185))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B185)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B185))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B185))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B185))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B185>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B185))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B185)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B185))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B185)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B185))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B185)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B185))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B185))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B185-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-06-01",{"$f":"IF(AND('Cash Flows'!$L185<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I185,\"\")","v":""},{"$f":"IFERROR(IF(M185=\"\",IF(AND(L185<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L185<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L185>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L185<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L185>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L185<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L185>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L185<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L185>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L185<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L185)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L185)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L185)=MONTH('Lease Option 1'!$D$13),YEAR($L185)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-06-01",{"$f":"IF(AND('Cash Flows'!$L185<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I185,\"\")","v":""},{"$f":"IFERROR(IF(T185=\"\",IF(AND(S185<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S185<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S185>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S185<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S185>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S185<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S185>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S185<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S185>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S185<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S185)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S185)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L185)=MONTH('Lease Option 2'!$D$13),YEAR($L185)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z185<$AB$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z185>='Ownership Option 1'!$D$25,Z185<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z185)=MONTH('Ownership Option 1'!$D$25),YEAR($L185)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z185+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z185+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z185)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z185)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE179:AE184)>0,IF(OR(MONTH(Z185)=6,MONTH(Z185)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z185)=6,MONTH(Z185)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z185)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z185>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z185)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z185)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z185)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z185)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK185<$AB$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN185>='Ownership Option 1'!$D$25,AK185<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK185)=MONTH('Ownership Option 1'!$D$25),YEAR($AK185)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK185+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK185+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK185)=6,MONTH(AK185)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK185)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV185<$AB$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN185>='Ownership Option 1'!$D$25,AV185<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK185)=MONTH('Ownership Option 1'!$D$25),YEAR($AK185)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV185+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV185>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV185)=6,MONTH(AV185)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV185)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG185<$AB$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN185>='Ownership Option 1'!$D$25,BG185<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK185)=MONTH('Ownership Option 1'!$D$25),YEAR($AK185)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG185<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG185>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 1'!$D$22),YEAR($DN185)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG185>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG185)=MONTH('Ownership Option 1'!$D$22),YEAR(BG185)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG185)=MONTH('Ownership Option 1'!$D$22),YEAR(BG185)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG185)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT185<$BV$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN185>='Ownership Option 2'!$D$25,BT185<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT185)=MONTH('Ownership Option 2'!$D25),YEAR($BT185)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT185+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT185+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT185)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT185)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY179:BY184)>0,IF(OR(MONTH(BT185)=6,MONTH(BT185)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT185)=6,MONTH(BT185)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT185)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT185)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE185<$BV$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN185>='Ownership Option 2'!$D$25,CE185<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK185)=MONTH('Ownership Option 2'!$D$25),YEAR($AK185)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE185+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE185+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE185)=6,MONTH(CE185)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE185)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP185<$BV$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN185>='Ownership Option 2'!$D$25,CP185<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK185)=MONTH('Ownership Option 2'!$D$25),YEAR($AK185)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP185+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP185>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP185)=6,MONTH(CP185)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP185)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA185<$BV$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA185>='Ownership Option 2'!$D$25,DA185<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA185)=MONTH('Ownership Option 2'!$D$25),YEAR($DA185)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA185<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA185>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA185)=MONTH('Ownership Option 2'!$D$22),YEAR($DA185)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA185>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA185)=MONTH('Ownership Option 2'!$D$22),YEAR(DA185)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA185)=MONTH('Ownership Option 2'!$D$22),YEAR(DA185)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA185)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN185<$DP$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN185>='Ownership Option 3'!$D$25,DN185<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 3'!$D$25),YEAR($DN185)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN185+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN185+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN185)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN185)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS179:DS184)>0,IF(OR(MONTH(DN185)=6,MONTH(DN185)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN185)=6,MONTH(DN185)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN185>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN185)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN185)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN185)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN185)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY185<$DP$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY185>='Ownership Option 3'!$D$25,DY185<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY185)=MONTH('Ownership Option 3'!$D$25),YEAR($DY185)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY185+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY185+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY185)=6,MONTH(DY185)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY185)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY185>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY185)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY185)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY185)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY185)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ185<$DP$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ185>='Ownership Option 3'!$D$25,EJ185<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ185)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ185)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ185+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ185>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ185)=6,MONTH(EJ185)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ185)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ185>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ185)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ185)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ185)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ185)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ185)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU185<$DP$19,$I185,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU185>='Ownership Option 3'!$D$25,EU185<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU185)=MONTH('Ownership Option 3'!$D$25),YEAR($EU185)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU185<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU185>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU185)=MONTH('Ownership Option 3'!$D$22),YEAR($EU185)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU185>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU185)=MONTH('Ownership Option 3'!$D$22),YEAR(EU185)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU185)=MONTH('Ownership Option 3'!$D$22),YEAR(EU185)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU185)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[162,"1913-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B186>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B186)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B186))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B186>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B186)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B186))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B186>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B186)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B186))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B186>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B186)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B186))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B186>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B186)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B186))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B186>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B186)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B186)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B186)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B186))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B186-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-07-01",{"$f":"IF(AND('Cash Flows'!$L186<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I186,\"\")","v":""},{"$f":"IFERROR(IF(M186=\"\",IF(AND(L186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L186<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L186>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L186)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L186)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L186)=MONTH('Lease Option 1'!$D$13),YEAR($L186)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-07-01",{"$f":"IF(AND('Cash Flows'!$L186<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I186,\"\")","v":""},{"$f":"IFERROR(IF(T186=\"\",IF(AND(S186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S186<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S186>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S186)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S186)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L186)=MONTH('Lease Option 2'!$D$13),YEAR($L186)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z186<$AB$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z186>='Ownership Option 1'!$D$25,Z186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z186)=MONTH('Ownership Option 1'!$D$25),YEAR($L186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z186+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z186+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z186)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z186)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE180:AE185)>0,IF(OR(MONTH(Z186)=6,MONTH(Z186)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z186)=6,MONTH(Z186)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK186<$AB$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN186>='Ownership Option 1'!$D$25,AK186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK186+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK186+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK186)=6,MONTH(AK186)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV186<$AB$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN186>='Ownership Option 1'!$D$25,AV186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV186+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV186>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV186)=6,MONTH(AV186)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG186<$AB$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN186>='Ownership Option 1'!$D$25,BG186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG186<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG186>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 1'!$D$22),YEAR($DN186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG186)=MONTH('Ownership Option 1'!$D$22),YEAR(BG186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG186)=MONTH('Ownership Option 1'!$D$22),YEAR(BG186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT186<$BV$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN186>='Ownership Option 2'!$D$25,BT186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT186)=MONTH('Ownership Option 2'!$D25),YEAR($BT186)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT186+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT186+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT186)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT186)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY180:BY185)>0,IF(OR(MONTH(BT186)=6,MONTH(BT186)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT186)=6,MONTH(BT186)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE186<$BV$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN186>='Ownership Option 2'!$D$25,CE186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK186)=MONTH('Ownership Option 2'!$D$25),YEAR($AK186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE186+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE186+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE186)=6,MONTH(CE186)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP186<$BV$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN186>='Ownership Option 2'!$D$25,CP186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK186)=MONTH('Ownership Option 2'!$D$25),YEAR($AK186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP186+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP186>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP186)=6,MONTH(CP186)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA186<$BV$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA186>='Ownership Option 2'!$D$25,DA186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA186)=MONTH('Ownership Option 2'!$D$25),YEAR($DA186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA186<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA186>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA186)=MONTH('Ownership Option 2'!$D$22),YEAR($DA186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA186)=MONTH('Ownership Option 2'!$D$22),YEAR(DA186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA186)=MONTH('Ownership Option 2'!$D$22),YEAR(DA186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN186<$DP$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN186>='Ownership Option 3'!$D$25,DN186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 3'!$D$25),YEAR($DN186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN186+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN186+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN186)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN186)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS180:DS185)>0,IF(OR(MONTH(DN186)=6,MONTH(DN186)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN186)=6,MONTH(DN186)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY186<$DP$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY186>='Ownership Option 3'!$D$25,DY186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY186)=MONTH('Ownership Option 3'!$D$25),YEAR($DY186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY186+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY186+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY186)=6,MONTH(DY186)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ186<$DP$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ186>='Ownership Option 3'!$D$25,EJ186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ186)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ186+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ186>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ186)=6,MONTH(EJ186)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU186<$DP$19,$I186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU186>='Ownership Option 3'!$D$25,EU186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU186)=MONTH('Ownership Option 3'!$D$25),YEAR($EU186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU186<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU186>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU186)=MONTH('Ownership Option 3'!$D$22),YEAR($EU186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU186)=MONTH('Ownership Option 3'!$D$22),YEAR(EU186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU186)=MONTH('Ownership Option 3'!$D$22),YEAR(EU186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[163,"1913-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B187>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B187))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B187))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B187)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B187))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B187))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B187))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B187>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B187))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B187))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B187)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B187))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B187))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B187))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B187>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B187))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B187))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B187)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B187))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B187))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B187))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B187>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B187))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B187))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B187)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B187))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B187))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B187))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B187>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B187))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B187))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B187)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B187))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B187))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B187))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B187>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B187))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B187)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B187))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B187)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B187))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B187)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B187))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B187))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B187-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-08-01",{"$f":"IF(AND('Cash Flows'!$L187<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I187,\"\")","v":""},{"$f":"IFERROR(IF(M187=\"\",IF(AND(L187<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L187<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L187>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L187<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L187>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L187<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L187>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L187<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L187>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L187<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L187)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L187)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L187)=MONTH('Lease Option 1'!$D$13),YEAR($L187)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-08-01",{"$f":"IF(AND('Cash Flows'!$L187<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I187,\"\")","v":""},{"$f":"IFERROR(IF(T187=\"\",IF(AND(S187<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S187<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S187>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S187<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S187>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S187<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S187>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S187<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S187>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S187<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S187)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S187)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L187)=MONTH('Lease Option 2'!$D$13),YEAR($L187)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z187<$AB$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z187>='Ownership Option 1'!$D$25,Z187<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z187)=MONTH('Ownership Option 1'!$D$25),YEAR($L187)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z187+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z187+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z187)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z187)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE181:AE186)>0,IF(OR(MONTH(Z187)=6,MONTH(Z187)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z187)=6,MONTH(Z187)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z187)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z187>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z187)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z187)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z187)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z187)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK187<$AB$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN187>='Ownership Option 1'!$D$25,AK187<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK187)=MONTH('Ownership Option 1'!$D$25),YEAR($AK187)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK187+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK187+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK187)=6,MONTH(AK187)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK187)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV187<$AB$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN187>='Ownership Option 1'!$D$25,AV187<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK187)=MONTH('Ownership Option 1'!$D$25),YEAR($AK187)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV187+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV187>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV187)=6,MONTH(AV187)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV187)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG187<$AB$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN187>='Ownership Option 1'!$D$25,BG187<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK187)=MONTH('Ownership Option 1'!$D$25),YEAR($AK187)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG187<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG187>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 1'!$D$22),YEAR($DN187)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG187>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG187)=MONTH('Ownership Option 1'!$D$22),YEAR(BG187)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG187)=MONTH('Ownership Option 1'!$D$22),YEAR(BG187)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG187)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT187<$BV$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN187>='Ownership Option 2'!$D$25,BT187<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT187)=MONTH('Ownership Option 2'!$D25),YEAR($BT187)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT187+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT187+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT187)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT187)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY181:BY186)>0,IF(OR(MONTH(BT187)=6,MONTH(BT187)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT187)=6,MONTH(BT187)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT187)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT187)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE187<$BV$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN187>='Ownership Option 2'!$D$25,CE187<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK187)=MONTH('Ownership Option 2'!$D$25),YEAR($AK187)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE187+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE187+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE187)=6,MONTH(CE187)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE187)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP187<$BV$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN187>='Ownership Option 2'!$D$25,CP187<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK187)=MONTH('Ownership Option 2'!$D$25),YEAR($AK187)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP187+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP187>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP187)=6,MONTH(CP187)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP187)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA187<$BV$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA187>='Ownership Option 2'!$D$25,DA187<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA187)=MONTH('Ownership Option 2'!$D$25),YEAR($DA187)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA187<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA187>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA187)=MONTH('Ownership Option 2'!$D$22),YEAR($DA187)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA187>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA187)=MONTH('Ownership Option 2'!$D$22),YEAR(DA187)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA187)=MONTH('Ownership Option 2'!$D$22),YEAR(DA187)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA187)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN187<$DP$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN187>='Ownership Option 3'!$D$25,DN187<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 3'!$D$25),YEAR($DN187)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN187+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN187+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN187)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN187)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS181:DS186)>0,IF(OR(MONTH(DN187)=6,MONTH(DN187)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN187)=6,MONTH(DN187)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN187>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN187)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN187)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN187)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN187)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY187<$DP$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY187>='Ownership Option 3'!$D$25,DY187<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY187)=MONTH('Ownership Option 3'!$D$25),YEAR($DY187)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY187+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY187+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY187)=6,MONTH(DY187)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY187)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY187>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY187)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY187)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY187)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY187)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ187<$DP$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ187>='Ownership Option 3'!$D$25,EJ187<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ187)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ187)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ187+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ187>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ187)=6,MONTH(EJ187)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ187)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ187>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ187)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ187)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ187)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ187)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ187)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU187<$DP$19,$I187,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU187>='Ownership Option 3'!$D$25,EU187<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU187)=MONTH('Ownership Option 3'!$D$25),YEAR($EU187)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU187<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU187>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU187)=MONTH('Ownership Option 3'!$D$22),YEAR($EU187)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU187>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU187)=MONTH('Ownership Option 3'!$D$22),YEAR(EU187)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU187)=MONTH('Ownership Option 3'!$D$22),YEAR(EU187)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU187)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[164,"1913-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B188>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B188))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B188))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B188)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B188))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B188))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B188))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B188>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B188))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B188))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B188)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B188))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B188))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B188))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B188>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B188))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B188))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B188)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B188))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B188))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B188))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B188>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B188))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B188))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B188)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B188))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B188))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B188))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B188>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B188))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B188))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B188)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B188))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B188))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B188))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B188>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B188))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B188)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B188))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B188)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B188))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B188)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B188))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B188))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B188-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-09-01",{"$f":"IF(AND('Cash Flows'!$L188<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I188,\"\")","v":""},{"$f":"IFERROR(IF(M188=\"\",IF(AND(L188<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L188<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L188>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L188<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L188>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L188<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L188>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L188<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L188>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L188<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L188)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L188)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L188)=MONTH('Lease Option 1'!$D$13),YEAR($L188)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-09-01",{"$f":"IF(AND('Cash Flows'!$L188<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I188,\"\")","v":""},{"$f":"IFERROR(IF(T188=\"\",IF(AND(S188<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S188<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S188>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S188<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S188>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S188<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S188>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S188<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S188>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S188<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S188)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S188)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L188)=MONTH('Lease Option 2'!$D$13),YEAR($L188)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z188<$AB$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z188>='Ownership Option 1'!$D$25,Z188<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z188)=MONTH('Ownership Option 1'!$D$25),YEAR($L188)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z188+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z188+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z188)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z188)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE182:AE187)>0,IF(OR(MONTH(Z188)=6,MONTH(Z188)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z188)=6,MONTH(Z188)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z188)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z188>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z188)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z188)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z188)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z188)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK188<$AB$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN188>='Ownership Option 1'!$D$25,AK188<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK188)=MONTH('Ownership Option 1'!$D$25),YEAR($AK188)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK188+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK188+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK188)=6,MONTH(AK188)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK188)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV188<$AB$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN188>='Ownership Option 1'!$D$25,AV188<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK188)=MONTH('Ownership Option 1'!$D$25),YEAR($AK188)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV188+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV188>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV188)=6,MONTH(AV188)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV188)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG188<$AB$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN188>='Ownership Option 1'!$D$25,BG188<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK188)=MONTH('Ownership Option 1'!$D$25),YEAR($AK188)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG188<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG188>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 1'!$D$22),YEAR($DN188)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG188>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG188)=MONTH('Ownership Option 1'!$D$22),YEAR(BG188)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG188)=MONTH('Ownership Option 1'!$D$22),YEAR(BG188)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG188)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT188<$BV$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN188>='Ownership Option 2'!$D$25,BT188<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT188)=MONTH('Ownership Option 2'!$D25),YEAR($BT188)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT188+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT188+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT188)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT188)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY182:BY187)>0,IF(OR(MONTH(BT188)=6,MONTH(BT188)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT188)=6,MONTH(BT188)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT188)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT188)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE188<$BV$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN188>='Ownership Option 2'!$D$25,CE188<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK188)=MONTH('Ownership Option 2'!$D$25),YEAR($AK188)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE188+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE188+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE188)=6,MONTH(CE188)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE188)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP188<$BV$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN188>='Ownership Option 2'!$D$25,CP188<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK188)=MONTH('Ownership Option 2'!$D$25),YEAR($AK188)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP188+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP188>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP188)=6,MONTH(CP188)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP188)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA188<$BV$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA188>='Ownership Option 2'!$D$25,DA188<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA188)=MONTH('Ownership Option 2'!$D$25),YEAR($DA188)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA188<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA188>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA188)=MONTH('Ownership Option 2'!$D$22),YEAR($DA188)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA188>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA188)=MONTH('Ownership Option 2'!$D$22),YEAR(DA188)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA188)=MONTH('Ownership Option 2'!$D$22),YEAR(DA188)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA188)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN188<$DP$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN188>='Ownership Option 3'!$D$25,DN188<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 3'!$D$25),YEAR($DN188)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN188+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN188+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN188)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN188)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS182:DS187)>0,IF(OR(MONTH(DN188)=6,MONTH(DN188)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN188)=6,MONTH(DN188)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN188>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN188)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN188)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN188)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN188)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY188<$DP$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY188>='Ownership Option 3'!$D$25,DY188<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY188)=MONTH('Ownership Option 3'!$D$25),YEAR($DY188)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY188+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY188+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY188)=6,MONTH(DY188)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY188)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY188>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY188)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY188)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY188)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY188)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ188<$DP$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ188>='Ownership Option 3'!$D$25,EJ188<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ188)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ188)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ188+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ188>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ188)=6,MONTH(EJ188)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ188)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ188>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ188)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ188)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ188)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ188)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ188)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU188<$DP$19,$I188,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU188>='Ownership Option 3'!$D$25,EU188<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU188)=MONTH('Ownership Option 3'!$D$25),YEAR($EU188)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU188<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU188>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU188)=MONTH('Ownership Option 3'!$D$22),YEAR($EU188)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU188>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU188)=MONTH('Ownership Option 3'!$D$22),YEAR(EU188)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU188)=MONTH('Ownership Option 3'!$D$22),YEAR(EU188)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU188)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[165,"1913-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B189>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B189))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B189))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B189)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B189))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B189))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B189))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B189>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B189))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B189))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B189)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B189))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B189))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B189))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B189>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B189))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B189))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B189)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B189))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B189))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B189))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B189>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B189))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B189))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B189)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B189))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B189))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B189))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B189>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B189))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B189))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B189)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B189))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B189))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B189))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B189>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B189))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B189)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B189))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B189)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B189))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B189)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B189))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B189))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B189-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-10-01",{"$f":"IF(AND('Cash Flows'!$L189<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I189,\"\")","v":""},{"$f":"IFERROR(IF(M189=\"\",IF(AND(L189<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L189<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L189>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L189<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L189>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L189<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L189>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L189<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L189>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L189<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L189)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L189)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L189)=MONTH('Lease Option 1'!$D$13),YEAR($L189)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-10-01",{"$f":"IF(AND('Cash Flows'!$L189<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I189,\"\")","v":""},{"$f":"IFERROR(IF(T189=\"\",IF(AND(S189<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S189<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S189>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S189<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S189>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S189<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S189>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S189<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S189>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S189<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S189)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S189)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L189)=MONTH('Lease Option 2'!$D$13),YEAR($L189)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z189<$AB$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z189>='Ownership Option 1'!$D$25,Z189<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z189)=MONTH('Ownership Option 1'!$D$25),YEAR($L189)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z189+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z189+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z189)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z189)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE183:AE188)>0,IF(OR(MONTH(Z189)=6,MONTH(Z189)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z189)=6,MONTH(Z189)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z189)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z189>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z189)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z189)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z189)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z189)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK189<$AB$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN189>='Ownership Option 1'!$D$25,AK189<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK189)=MONTH('Ownership Option 1'!$D$25),YEAR($AK189)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK189+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK189+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK189)=6,MONTH(AK189)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK189)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV189<$AB$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN189>='Ownership Option 1'!$D$25,AV189<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK189)=MONTH('Ownership Option 1'!$D$25),YEAR($AK189)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV189+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV189>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV189)=6,MONTH(AV189)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV189)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG189<$AB$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN189>='Ownership Option 1'!$D$25,BG189<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK189)=MONTH('Ownership Option 1'!$D$25),YEAR($AK189)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG189<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG189>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 1'!$D$22),YEAR($DN189)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG189>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG189)=MONTH('Ownership Option 1'!$D$22),YEAR(BG189)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG189)=MONTH('Ownership Option 1'!$D$22),YEAR(BG189)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG189)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT189<$BV$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN189>='Ownership Option 2'!$D$25,BT189<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT189)=MONTH('Ownership Option 2'!$D25),YEAR($BT189)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT189+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT189+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT189)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT189)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY183:BY188)>0,IF(OR(MONTH(BT189)=6,MONTH(BT189)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT189)=6,MONTH(BT189)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT189)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT189)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE189<$BV$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN189>='Ownership Option 2'!$D$25,CE189<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK189)=MONTH('Ownership Option 2'!$D$25),YEAR($AK189)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE189+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE189+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE189)=6,MONTH(CE189)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE189)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP189<$BV$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN189>='Ownership Option 2'!$D$25,CP189<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK189)=MONTH('Ownership Option 2'!$D$25),YEAR($AK189)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP189+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP189>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP189)=6,MONTH(CP189)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP189)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA189<$BV$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA189>='Ownership Option 2'!$D$25,DA189<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA189)=MONTH('Ownership Option 2'!$D$25),YEAR($DA189)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA189<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA189>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA189)=MONTH('Ownership Option 2'!$D$22),YEAR($DA189)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA189>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA189)=MONTH('Ownership Option 2'!$D$22),YEAR(DA189)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA189)=MONTH('Ownership Option 2'!$D$22),YEAR(DA189)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA189)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN189<$DP$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN189>='Ownership Option 3'!$D$25,DN189<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 3'!$D$25),YEAR($DN189)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN189+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN189+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN189)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN189)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS183:DS188)>0,IF(OR(MONTH(DN189)=6,MONTH(DN189)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN189)=6,MONTH(DN189)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN189>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN189)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN189)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN189)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN189)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY189<$DP$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY189>='Ownership Option 3'!$D$25,DY189<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY189)=MONTH('Ownership Option 3'!$D$25),YEAR($DY189)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY189+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY189+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY189)=6,MONTH(DY189)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY189)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY189>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY189)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY189)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY189)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY189)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ189<$DP$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ189>='Ownership Option 3'!$D$25,EJ189<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ189)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ189)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ189+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ189>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ189)=6,MONTH(EJ189)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ189)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ189>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ189)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ189)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ189)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ189)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ189)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU189<$DP$19,$I189,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU189>='Ownership Option 3'!$D$25,EU189<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU189)=MONTH('Ownership Option 3'!$D$25),YEAR($EU189)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU189<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU189>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU189)=MONTH('Ownership Option 3'!$D$22),YEAR($EU189)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU189>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU189)=MONTH('Ownership Option 3'!$D$22),YEAR(EU189)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU189)=MONTH('Ownership Option 3'!$D$22),YEAR(EU189)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU189)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[166,"1913-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B190>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B190))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B190))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B190)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B190))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B190))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B190))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B190>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B190))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B190))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B190)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B190))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B190))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B190))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B190>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B190))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B190))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B190)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B190))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B190))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B190))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B190>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B190))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B190))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B190)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B190))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B190))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B190))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B190>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B190))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B190))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B190)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B190))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B190))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B190))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B190>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B190))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B190)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B190))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B190)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B190))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B190)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B190))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B190))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B190-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-11-01",{"$f":"IF(AND('Cash Flows'!$L190<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I190,\"\")","v":""},{"$f":"IFERROR(IF(M190=\"\",IF(AND(L190<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L190<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L190>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L190<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L190>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L190<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L190>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L190<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L190>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L190<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L190)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L190)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L190)=MONTH('Lease Option 1'!$D$13),YEAR($L190)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-11-01",{"$f":"IF(AND('Cash Flows'!$L190<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I190,\"\")","v":""},{"$f":"IFERROR(IF(T190=\"\",IF(AND(S190<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S190<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S190>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S190<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S190>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S190<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S190>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S190<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S190>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S190<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S190)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S190)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L190)=MONTH('Lease Option 2'!$D$13),YEAR($L190)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z190<$AB$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z190>='Ownership Option 1'!$D$25,Z190<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z190)=MONTH('Ownership Option 1'!$D$25),YEAR($L190)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z190+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z190+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z190)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z190)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE184:AE189)>0,IF(OR(MONTH(Z190)=6,MONTH(Z190)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z190)=6,MONTH(Z190)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z190)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z190>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z190)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z190)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z190)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z190)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK190<$AB$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN190>='Ownership Option 1'!$D$25,AK190<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK190)=MONTH('Ownership Option 1'!$D$25),YEAR($AK190)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK190+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK190+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK190)=6,MONTH(AK190)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK190)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV190<$AB$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN190>='Ownership Option 1'!$D$25,AV190<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK190)=MONTH('Ownership Option 1'!$D$25),YEAR($AK190)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV190+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV190>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV190)=6,MONTH(AV190)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV190)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG190<$AB$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN190>='Ownership Option 1'!$D$25,BG190<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK190)=MONTH('Ownership Option 1'!$D$25),YEAR($AK190)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG190<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG190>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 1'!$D$22),YEAR($DN190)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG190>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG190)=MONTH('Ownership Option 1'!$D$22),YEAR(BG190)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG190)=MONTH('Ownership Option 1'!$D$22),YEAR(BG190)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG190)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT190<$BV$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN190>='Ownership Option 2'!$D$25,BT190<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT190)=MONTH('Ownership Option 2'!$D25),YEAR($BT190)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT190+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT190+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT190)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT190)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY184:BY189)>0,IF(OR(MONTH(BT190)=6,MONTH(BT190)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT190)=6,MONTH(BT190)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT190)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT190)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE190<$BV$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN190>='Ownership Option 2'!$D$25,CE190<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK190)=MONTH('Ownership Option 2'!$D$25),YEAR($AK190)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE190+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE190+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE190)=6,MONTH(CE190)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE190)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP190<$BV$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN190>='Ownership Option 2'!$D$25,CP190<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK190)=MONTH('Ownership Option 2'!$D$25),YEAR($AK190)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP190+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP190>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP190)=6,MONTH(CP190)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP190)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA190<$BV$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA190>='Ownership Option 2'!$D$25,DA190<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA190)=MONTH('Ownership Option 2'!$D$25),YEAR($DA190)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA190<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA190>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA190)=MONTH('Ownership Option 2'!$D$22),YEAR($DA190)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA190>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA190)=MONTH('Ownership Option 2'!$D$22),YEAR(DA190)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA190)=MONTH('Ownership Option 2'!$D$22),YEAR(DA190)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA190)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN190<$DP$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN190>='Ownership Option 3'!$D$25,DN190<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 3'!$D$25),YEAR($DN190)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN190+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN190+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN190)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN190)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS184:DS189)>0,IF(OR(MONTH(DN190)=6,MONTH(DN190)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN190)=6,MONTH(DN190)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN190>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN190)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN190)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN190)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN190)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY190<$DP$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY190>='Ownership Option 3'!$D$25,DY190<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY190)=MONTH('Ownership Option 3'!$D$25),YEAR($DY190)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY190+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY190+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY190)=6,MONTH(DY190)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY190)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY190>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY190)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY190)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY190)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY190)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ190<$DP$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ190>='Ownership Option 3'!$D$25,EJ190<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ190)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ190)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ190+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ190>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ190)=6,MONTH(EJ190)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ190)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ190>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ190)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ190)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ190)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ190)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ190)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU190<$DP$19,$I190,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU190>='Ownership Option 3'!$D$25,EU190<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU190)=MONTH('Ownership Option 3'!$D$25),YEAR($EU190)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU190<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU190>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU190)=MONTH('Ownership Option 3'!$D$22),YEAR($EU190)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU190>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU190)=MONTH('Ownership Option 3'!$D$22),YEAR(EU190)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU190)=MONTH('Ownership Option 3'!$D$22),YEAR(EU190)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU190)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[167,"1913-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B191>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B191))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B191))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B191)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B191))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B191))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B191))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B191>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B191))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B191))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B191)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B191))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B191))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B191))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B191>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B191))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B191))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B191)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B191))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B191))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B191))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B191>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B191))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B191))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B191)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B191))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B191))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B191))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B191>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B191))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B191))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B191)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B191))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B191))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B191))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B191>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B191))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B191)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B191))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B191)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B191))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B191)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B191))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B191))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B191-TODAY())/365.25))),\"\")","v":""},0,0,null,"1913-12-01",{"$f":"IF(AND('Cash Flows'!$L191<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I191,\"\")","v":""},{"$f":"IFERROR(IF(M191=\"\",IF(AND(L191<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L191<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L191>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L191<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L191>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L191<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L191>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L191<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L191>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L191<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L191)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L191)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L191)=MONTH('Lease Option 1'!$D$13),YEAR($L191)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1913-12-01",{"$f":"IF(AND('Cash Flows'!$L191<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I191,\"\")","v":""},{"$f":"IFERROR(IF(T191=\"\",IF(AND(S191<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S191<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S191>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S191<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S191>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S191<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S191>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S191<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S191>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S191<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S191)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S191)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L191)=MONTH('Lease Option 2'!$D$13),YEAR($L191)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z191<$AB$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z191>='Ownership Option 1'!$D$25,Z191<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z191)=MONTH('Ownership Option 1'!$D$25),YEAR($L191)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z191+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z191+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z191)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z191)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE185:AE190)>0,IF(OR(MONTH(Z191)=6,MONTH(Z191)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z191)=6,MONTH(Z191)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z191)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z191>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z191)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z191)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z191)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z191)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1913-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK191<$AB$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN191>='Ownership Option 1'!$D$25,AK191<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK191)=MONTH('Ownership Option 1'!$D$25),YEAR($AK191)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK191+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK191+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK191)=6,MONTH(AK191)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK191)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV191<$AB$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN191>='Ownership Option 1'!$D$25,AV191<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK191)=MONTH('Ownership Option 1'!$D$25),YEAR($AK191)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV191+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV191>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV191)=6,MONTH(AV191)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV191)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG191<$AB$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN191>='Ownership Option 1'!$D$25,BG191<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK191)=MONTH('Ownership Option 1'!$D$25),YEAR($AK191)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG191<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG191>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 1'!$D$22),YEAR($DN191)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG191>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG191)=MONTH('Ownership Option 1'!$D$22),YEAR(BG191)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG191)=MONTH('Ownership Option 1'!$D$22),YEAR(BG191)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG191)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT191<$BV$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN191>='Ownership Option 2'!$D$25,BT191<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT191)=MONTH('Ownership Option 2'!$D25),YEAR($BT191)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT191+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT191+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT191)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT191)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY185:BY190)>0,IF(OR(MONTH(BT191)=6,MONTH(BT191)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT191)=6,MONTH(BT191)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT191)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT191)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE191<$BV$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN191>='Ownership Option 2'!$D$25,CE191<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK191)=MONTH('Ownership Option 2'!$D$25),YEAR($AK191)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE191+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE191+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE191)=6,MONTH(CE191)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE191)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP191<$BV$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN191>='Ownership Option 2'!$D$25,CP191<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK191)=MONTH('Ownership Option 2'!$D$25),YEAR($AK191)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP191+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP191>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP191)=6,MONTH(CP191)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP191)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA191<$BV$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA191>='Ownership Option 2'!$D$25,DA191<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA191)=MONTH('Ownership Option 2'!$D$25),YEAR($DA191)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA191<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA191>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA191)=MONTH('Ownership Option 2'!$D$22),YEAR($DA191)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA191>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA191)=MONTH('Ownership Option 2'!$D$22),YEAR(DA191)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA191)=MONTH('Ownership Option 2'!$D$22),YEAR(DA191)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA191)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1913-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN191<$DP$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN191>='Ownership Option 3'!$D$25,DN191<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 3'!$D$25),YEAR($DN191)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN191+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN191+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN191)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN191)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS185:DS190)>0,IF(OR(MONTH(DN191)=6,MONTH(DN191)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN191)=6,MONTH(DN191)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN191>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN191)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN191)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN191)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN191)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY191<$DP$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY191>='Ownership Option 3'!$D$25,DY191<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY191)=MONTH('Ownership Option 3'!$D$25),YEAR($DY191)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY191+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY191+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY191)=6,MONTH(DY191)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY191)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY191>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY191)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY191)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY191)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY191)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ191<$DP$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ191>='Ownership Option 3'!$D$25,EJ191<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ191)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ191)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ191+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ191>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ191)=6,MONTH(EJ191)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ191)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ191>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ191)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ191)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ191)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ191)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ191)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1913-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU191<$DP$19,$I191,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU191>='Ownership Option 3'!$D$25,EU191<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU191)=MONTH('Ownership Option 3'!$D$25),YEAR($EU191)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU191<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU191>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU191)=MONTH('Ownership Option 3'!$D$22),YEAR($EU191)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU191>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU191)=MONTH('Ownership Option 3'!$D$22),YEAR(EU191)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU191)=MONTH('Ownership Option 3'!$D$22),YEAR(EU191)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU191)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[168,"1914-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B192>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B192)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B192))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B192>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B192)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B192))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B192>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B192)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B192))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B192>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B192)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B192))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B192>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B192)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B192))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B192>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B192)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B192)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B192)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B192))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B192-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-01-01",{"$f":"IF(AND('Cash Flows'!$L192<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I192,\"\")","v":""},{"$f":"IFERROR(IF(M192=\"\",IF(AND(L192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L192<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L192>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L192)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L192)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L192)=MONTH('Lease Option 1'!$D$13),YEAR($L192)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-01-01",{"$f":"IF(AND('Cash Flows'!$L192<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I192,\"\")","v":""},{"$f":"IFERROR(IF(T192=\"\",IF(AND(S192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S192<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S192>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S192)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S192)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L192)=MONTH('Lease Option 2'!$D$13),YEAR($L192)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z192<$AB$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z192>='Ownership Option 1'!$D$25,Z192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z192)=MONTH('Ownership Option 1'!$D$25),YEAR($L192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z192+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z192+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z192)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z192)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE186:AE191)>0,IF(OR(MONTH(Z192)=6,MONTH(Z192)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z192)=6,MONTH(Z192)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK192<$AB$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN192>='Ownership Option 1'!$D$25,AK192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK192+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK192+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK192)=6,MONTH(AK192)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV192<$AB$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN192>='Ownership Option 1'!$D$25,AV192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV192+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV192>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV192)=6,MONTH(AV192)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG192<$AB$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN192>='Ownership Option 1'!$D$25,BG192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG192<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG192>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 1'!$D$22),YEAR($DN192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG192)=MONTH('Ownership Option 1'!$D$22),YEAR(BG192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG192)=MONTH('Ownership Option 1'!$D$22),YEAR(BG192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT192<$BV$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN192>='Ownership Option 2'!$D$25,BT192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT192)=MONTH('Ownership Option 2'!$D25),YEAR($BT192)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT192+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT192+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT192)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT192)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY186:BY191)>0,IF(OR(MONTH(BT192)=6,MONTH(BT192)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT192)=6,MONTH(BT192)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE192<$BV$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN192>='Ownership Option 2'!$D$25,CE192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK192)=MONTH('Ownership Option 2'!$D$25),YEAR($AK192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE192+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE192+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE192)=6,MONTH(CE192)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP192<$BV$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN192>='Ownership Option 2'!$D$25,CP192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK192)=MONTH('Ownership Option 2'!$D$25),YEAR($AK192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP192+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP192>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP192)=6,MONTH(CP192)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA192<$BV$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA192>='Ownership Option 2'!$D$25,DA192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA192)=MONTH('Ownership Option 2'!$D$25),YEAR($DA192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA192<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA192>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA192)=MONTH('Ownership Option 2'!$D$22),YEAR($DA192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA192)=MONTH('Ownership Option 2'!$D$22),YEAR(DA192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA192)=MONTH('Ownership Option 2'!$D$22),YEAR(DA192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN192<$DP$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN192>='Ownership Option 3'!$D$25,DN192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 3'!$D$25),YEAR($DN192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN192+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN192+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN192)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN192)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS186:DS191)>0,IF(OR(MONTH(DN192)=6,MONTH(DN192)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN192)=6,MONTH(DN192)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY192<$DP$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY192>='Ownership Option 3'!$D$25,DY192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY192)=MONTH('Ownership Option 3'!$D$25),YEAR($DY192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY192+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY192+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY192)=6,MONTH(DY192)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ192<$DP$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ192>='Ownership Option 3'!$D$25,EJ192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ192)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ192+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ192>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ192)=6,MONTH(EJ192)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU192<$DP$19,$I192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU192>='Ownership Option 3'!$D$25,EU192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU192)=MONTH('Ownership Option 3'!$D$25),YEAR($EU192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU192<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU192>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU192)=MONTH('Ownership Option 3'!$D$22),YEAR($EU192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU192)=MONTH('Ownership Option 3'!$D$22),YEAR(EU192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU192)=MONTH('Ownership Option 3'!$D$22),YEAR(EU192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[169,"1914-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B193>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B193))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B193))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B193)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B193))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B193))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B193))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B193>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B193))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B193))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B193)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B193))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B193))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B193))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B193>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B193))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B193))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B193)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B193))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B193))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B193))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B193>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B193))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B193))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B193)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B193))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B193))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B193))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B193>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B193))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B193))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B193)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B193))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B193))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B193))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B193>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B193))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B193)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B193))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B193)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B193))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B193)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B193))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B193))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B193-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-02-01",{"$f":"IF(AND('Cash Flows'!$L193<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I193,\"\")","v":""},{"$f":"IFERROR(IF(M193=\"\",IF(AND(L193<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L193<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L193>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L193<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L193>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L193<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L193>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L193<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L193>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L193<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L193)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L193)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L193)=MONTH('Lease Option 1'!$D$13),YEAR($L193)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-02-01",{"$f":"IF(AND('Cash Flows'!$L193<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I193,\"\")","v":""},{"$f":"IFERROR(IF(T193=\"\",IF(AND(S193<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S193<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S193>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S193<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S193>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S193<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S193>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S193<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S193>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S193<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S193)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S193)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L193)=MONTH('Lease Option 2'!$D$13),YEAR($L193)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z193<$AB$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z193>='Ownership Option 1'!$D$25,Z193<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z193)=MONTH('Ownership Option 1'!$D$25),YEAR($L193)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z193+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z193+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z193)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z193)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE187:AE192)>0,IF(OR(MONTH(Z193)=6,MONTH(Z193)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z193)=6,MONTH(Z193)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z193)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z193>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z193)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z193)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z193)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z193)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK193<$AB$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN193>='Ownership Option 1'!$D$25,AK193<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK193)=MONTH('Ownership Option 1'!$D$25),YEAR($AK193)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK193+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK193+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK193)=6,MONTH(AK193)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK193)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV193<$AB$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN193>='Ownership Option 1'!$D$25,AV193<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK193)=MONTH('Ownership Option 1'!$D$25),YEAR($AK193)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV193+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV193>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV193)=6,MONTH(AV193)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV193)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG193<$AB$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN193>='Ownership Option 1'!$D$25,BG193<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK193)=MONTH('Ownership Option 1'!$D$25),YEAR($AK193)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG193<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG193>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 1'!$D$22),YEAR($DN193)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG193>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG193)=MONTH('Ownership Option 1'!$D$22),YEAR(BG193)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG193)=MONTH('Ownership Option 1'!$D$22),YEAR(BG193)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG193)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT193<$BV$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN193>='Ownership Option 2'!$D$25,BT193<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT193)=MONTH('Ownership Option 2'!$D25),YEAR($BT193)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT193+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT193+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT193)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT193)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY187:BY192)>0,IF(OR(MONTH(BT193)=6,MONTH(BT193)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT193)=6,MONTH(BT193)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT193)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT193)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE193<$BV$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN193>='Ownership Option 2'!$D$25,CE193<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK193)=MONTH('Ownership Option 2'!$D$25),YEAR($AK193)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE193+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE193+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE193)=6,MONTH(CE193)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE193)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP193<$BV$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN193>='Ownership Option 2'!$D$25,CP193<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK193)=MONTH('Ownership Option 2'!$D$25),YEAR($AK193)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP193+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP193>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP193)=6,MONTH(CP193)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP193)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA193<$BV$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA193>='Ownership Option 2'!$D$25,DA193<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA193)=MONTH('Ownership Option 2'!$D$25),YEAR($DA193)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA193<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA193>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA193)=MONTH('Ownership Option 2'!$D$22),YEAR($DA193)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA193>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA193)=MONTH('Ownership Option 2'!$D$22),YEAR(DA193)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA193)=MONTH('Ownership Option 2'!$D$22),YEAR(DA193)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA193)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN193<$DP$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN193>='Ownership Option 3'!$D$25,DN193<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 3'!$D$25),YEAR($DN193)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN193+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN193+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN193)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN193)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS187:DS192)>0,IF(OR(MONTH(DN193)=6,MONTH(DN193)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN193)=6,MONTH(DN193)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN193>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN193)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN193)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN193)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN193)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY193<$DP$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY193>='Ownership Option 3'!$D$25,DY193<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY193)=MONTH('Ownership Option 3'!$D$25),YEAR($DY193)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY193+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY193+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY193)=6,MONTH(DY193)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY193)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY193>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY193)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY193)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY193)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY193)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ193<$DP$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ193>='Ownership Option 3'!$D$25,EJ193<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ193)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ193)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ193+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ193>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ193)=6,MONTH(EJ193)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ193)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ193>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ193)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ193)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ193)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ193)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ193)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU193<$DP$19,$I193,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU193>='Ownership Option 3'!$D$25,EU193<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU193)=MONTH('Ownership Option 3'!$D$25),YEAR($EU193)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU193<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU193>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU193)=MONTH('Ownership Option 3'!$D$22),YEAR($EU193)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU193>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU193)=MONTH('Ownership Option 3'!$D$22),YEAR(EU193)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU193)=MONTH('Ownership Option 3'!$D$22),YEAR(EU193)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU193)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[170,"1914-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B194>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B194))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B194))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B194)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B194))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B194))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B194))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B194>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B194))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B194))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B194)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B194))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B194))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B194))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B194>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B194))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B194))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B194)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B194))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B194))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B194))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B194>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B194))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B194))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B194)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B194))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B194))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B194))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B194>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B194))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B194))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B194)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B194))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B194))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B194))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B194>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B194))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B194)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B194))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B194)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B194))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B194)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B194))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B194))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B194-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-03-01",{"$f":"IF(AND('Cash Flows'!$L194<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I194,\"\")","v":""},{"$f":"IFERROR(IF(M194=\"\",IF(AND(L194<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L194<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L194>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L194<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L194>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L194<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L194>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L194<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L194>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L194<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L194)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L194)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L194)=MONTH('Lease Option 1'!$D$13),YEAR($L194)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-03-01",{"$f":"IF(AND('Cash Flows'!$L194<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I194,\"\")","v":""},{"$f":"IFERROR(IF(T194=\"\",IF(AND(S194<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S194<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S194>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S194<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S194>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S194<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S194>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S194<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S194>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S194<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S194)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S194)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L194)=MONTH('Lease Option 2'!$D$13),YEAR($L194)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z194<$AB$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z194>='Ownership Option 1'!$D$25,Z194<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z194)=MONTH('Ownership Option 1'!$D$25),YEAR($L194)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z194+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z194+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z194)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z194)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE188:AE193)>0,IF(OR(MONTH(Z194)=6,MONTH(Z194)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z194)=6,MONTH(Z194)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z194)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z194>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z194)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z194)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z194)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z194)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK194<$AB$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN194>='Ownership Option 1'!$D$25,AK194<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK194)=MONTH('Ownership Option 1'!$D$25),YEAR($AK194)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK194+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK194+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK194)=6,MONTH(AK194)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK194)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV194<$AB$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN194>='Ownership Option 1'!$D$25,AV194<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK194)=MONTH('Ownership Option 1'!$D$25),YEAR($AK194)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV194+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV194>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV194)=6,MONTH(AV194)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV194)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG194<$AB$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN194>='Ownership Option 1'!$D$25,BG194<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK194)=MONTH('Ownership Option 1'!$D$25),YEAR($AK194)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG194<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG194>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 1'!$D$22),YEAR($DN194)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG194>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG194)=MONTH('Ownership Option 1'!$D$22),YEAR(BG194)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG194)=MONTH('Ownership Option 1'!$D$22),YEAR(BG194)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG194)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT194<$BV$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN194>='Ownership Option 2'!$D$25,BT194<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT194)=MONTH('Ownership Option 2'!$D25),YEAR($BT194)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT194+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT194+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT194)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT194)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY188:BY193)>0,IF(OR(MONTH(BT194)=6,MONTH(BT194)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT194)=6,MONTH(BT194)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT194)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT194)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE194<$BV$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN194>='Ownership Option 2'!$D$25,CE194<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK194)=MONTH('Ownership Option 2'!$D$25),YEAR($AK194)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE194+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE194+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE194)=6,MONTH(CE194)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE194)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP194<$BV$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN194>='Ownership Option 2'!$D$25,CP194<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK194)=MONTH('Ownership Option 2'!$D$25),YEAR($AK194)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP194+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP194>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP194)=6,MONTH(CP194)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP194)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA194<$BV$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA194>='Ownership Option 2'!$D$25,DA194<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA194)=MONTH('Ownership Option 2'!$D$25),YEAR($DA194)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA194<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA194>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA194)=MONTH('Ownership Option 2'!$D$22),YEAR($DA194)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA194>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA194)=MONTH('Ownership Option 2'!$D$22),YEAR(DA194)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA194)=MONTH('Ownership Option 2'!$D$22),YEAR(DA194)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA194)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN194<$DP$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN194>='Ownership Option 3'!$D$25,DN194<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 3'!$D$25),YEAR($DN194)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN194+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN194+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN194)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN194)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS188:DS193)>0,IF(OR(MONTH(DN194)=6,MONTH(DN194)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN194)=6,MONTH(DN194)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN194>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN194)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN194)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN194)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN194)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY194<$DP$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY194>='Ownership Option 3'!$D$25,DY194<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY194)=MONTH('Ownership Option 3'!$D$25),YEAR($DY194)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY194+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY194+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY194)=6,MONTH(DY194)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY194)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY194>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY194)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY194)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY194)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY194)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ194<$DP$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ194>='Ownership Option 3'!$D$25,EJ194<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ194)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ194)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ194+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ194>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ194)=6,MONTH(EJ194)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ194)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ194>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ194)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ194)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ194)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ194)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ194)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU194<$DP$19,$I194,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU194>='Ownership Option 3'!$D$25,EU194<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU194)=MONTH('Ownership Option 3'!$D$25),YEAR($EU194)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU194<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU194>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU194)=MONTH('Ownership Option 3'!$D$22),YEAR($EU194)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU194>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU194)=MONTH('Ownership Option 3'!$D$22),YEAR(EU194)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU194)=MONTH('Ownership Option 3'!$D$22),YEAR(EU194)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU194)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[171,"1914-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B195>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B195))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B195))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B195)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B195))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B195))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B195))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B195>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B195))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B195))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B195)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B195))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B195))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B195))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B195>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B195))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B195))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B195)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B195))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B195))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B195))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B195>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B195))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B195))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B195)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B195))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B195))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B195))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B195>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B195))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B195))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B195)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B195))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B195))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B195))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B195>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B195))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B195)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B195))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B195)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B195))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B195)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B195))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B195))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B195-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-04-01",{"$f":"IF(AND('Cash Flows'!$L195<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I195,\"\")","v":""},{"$f":"IFERROR(IF(M195=\"\",IF(AND(L195<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L195<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L195>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L195<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L195>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L195<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L195>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L195<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L195>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L195<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L195)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L195)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L195)=MONTH('Lease Option 1'!$D$13),YEAR($L195)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-04-01",{"$f":"IF(AND('Cash Flows'!$L195<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I195,\"\")","v":""},{"$f":"IFERROR(IF(T195=\"\",IF(AND(S195<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S195<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S195>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S195<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S195>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S195<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S195>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S195<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S195>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S195<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S195)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S195)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L195)=MONTH('Lease Option 2'!$D$13),YEAR($L195)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z195<$AB$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z195>='Ownership Option 1'!$D$25,Z195<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z195)=MONTH('Ownership Option 1'!$D$25),YEAR($L195)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z195+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z195+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z195)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z195)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE189:AE194)>0,IF(OR(MONTH(Z195)=6,MONTH(Z195)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z195)=6,MONTH(Z195)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z195)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z195>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z195)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z195)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z195)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z195)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK195<$AB$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN195>='Ownership Option 1'!$D$25,AK195<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK195)=MONTH('Ownership Option 1'!$D$25),YEAR($AK195)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK195+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK195+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK195)=6,MONTH(AK195)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK195)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV195<$AB$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN195>='Ownership Option 1'!$D$25,AV195<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK195)=MONTH('Ownership Option 1'!$D$25),YEAR($AK195)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV195+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV195>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV195)=6,MONTH(AV195)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV195)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG195<$AB$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN195>='Ownership Option 1'!$D$25,BG195<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK195)=MONTH('Ownership Option 1'!$D$25),YEAR($AK195)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG195<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG195>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 1'!$D$22),YEAR($DN195)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG195>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG195)=MONTH('Ownership Option 1'!$D$22),YEAR(BG195)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG195)=MONTH('Ownership Option 1'!$D$22),YEAR(BG195)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG195)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT195<$BV$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN195>='Ownership Option 2'!$D$25,BT195<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT195)=MONTH('Ownership Option 2'!$D25),YEAR($BT195)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT195+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT195+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT195)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT195)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY189:BY194)>0,IF(OR(MONTH(BT195)=6,MONTH(BT195)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT195)=6,MONTH(BT195)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT195)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT195)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE195<$BV$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN195>='Ownership Option 2'!$D$25,CE195<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK195)=MONTH('Ownership Option 2'!$D$25),YEAR($AK195)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE195+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE195+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE195)=6,MONTH(CE195)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE195)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP195<$BV$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN195>='Ownership Option 2'!$D$25,CP195<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK195)=MONTH('Ownership Option 2'!$D$25),YEAR($AK195)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP195+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP195>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP195)=6,MONTH(CP195)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP195)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA195<$BV$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA195>='Ownership Option 2'!$D$25,DA195<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA195)=MONTH('Ownership Option 2'!$D$25),YEAR($DA195)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA195<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA195>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA195)=MONTH('Ownership Option 2'!$D$22),YEAR($DA195)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA195>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA195)=MONTH('Ownership Option 2'!$D$22),YEAR(DA195)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA195)=MONTH('Ownership Option 2'!$D$22),YEAR(DA195)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA195)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN195<$DP$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN195>='Ownership Option 3'!$D$25,DN195<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 3'!$D$25),YEAR($DN195)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN195+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN195+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN195)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN195)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS189:DS194)>0,IF(OR(MONTH(DN195)=6,MONTH(DN195)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN195)=6,MONTH(DN195)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN195>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN195)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN195)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN195)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN195)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY195<$DP$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY195>='Ownership Option 3'!$D$25,DY195<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY195)=MONTH('Ownership Option 3'!$D$25),YEAR($DY195)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY195+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY195+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY195)=6,MONTH(DY195)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY195)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY195>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY195)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY195)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY195)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY195)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ195<$DP$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ195>='Ownership Option 3'!$D$25,EJ195<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ195)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ195)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ195+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ195>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ195)=6,MONTH(EJ195)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ195)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ195>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ195)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ195)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ195)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ195)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ195)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU195<$DP$19,$I195,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU195>='Ownership Option 3'!$D$25,EU195<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU195)=MONTH('Ownership Option 3'!$D$25),YEAR($EU195)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU195<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU195>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU195)=MONTH('Ownership Option 3'!$D$22),YEAR($EU195)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU195>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU195)=MONTH('Ownership Option 3'!$D$22),YEAR(EU195)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU195)=MONTH('Ownership Option 3'!$D$22),YEAR(EU195)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU195)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[172,"1914-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B196>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B196))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B196))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B196)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B196))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B196))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B196))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B196>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B196))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B196))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B196)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B196))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B196))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B196))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B196>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B196))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B196))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B196)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B196))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B196))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B196))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B196>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B196))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B196))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B196)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B196))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B196))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B196))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B196>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B196))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B196))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B196)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B196))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B196))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B196))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B196>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B196))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B196)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B196))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B196)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B196))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B196)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B196))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B196))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B196-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-05-01",{"$f":"IF(AND('Cash Flows'!$L196<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I196,\"\")","v":""},{"$f":"IFERROR(IF(M196=\"\",IF(AND(L196<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L196<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L196>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L196<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L196>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L196<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L196>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L196<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L196>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L196<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L196)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L196)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L196)=MONTH('Lease Option 1'!$D$13),YEAR($L196)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-05-01",{"$f":"IF(AND('Cash Flows'!$L196<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I196,\"\")","v":""},{"$f":"IFERROR(IF(T196=\"\",IF(AND(S196<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S196<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S196>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S196<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S196>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S196<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S196>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S196<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S196>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S196<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S196)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S196)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L196)=MONTH('Lease Option 2'!$D$13),YEAR($L196)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z196<$AB$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z196>='Ownership Option 1'!$D$25,Z196<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z196)=MONTH('Ownership Option 1'!$D$25),YEAR($L196)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z196+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z196+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z196)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z196)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE190:AE195)>0,IF(OR(MONTH(Z196)=6,MONTH(Z196)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z196)=6,MONTH(Z196)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z196)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z196>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z196)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z196)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z196)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z196)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK196<$AB$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN196>='Ownership Option 1'!$D$25,AK196<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK196)=MONTH('Ownership Option 1'!$D$25),YEAR($AK196)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK196+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK196+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK196)=6,MONTH(AK196)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK196)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV196<$AB$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN196>='Ownership Option 1'!$D$25,AV196<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK196)=MONTH('Ownership Option 1'!$D$25),YEAR($AK196)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV196+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV196>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV196)=6,MONTH(AV196)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV196)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG196<$AB$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN196>='Ownership Option 1'!$D$25,BG196<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK196)=MONTH('Ownership Option 1'!$D$25),YEAR($AK196)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG196<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG196>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 1'!$D$22),YEAR($DN196)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG196>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG196)=MONTH('Ownership Option 1'!$D$22),YEAR(BG196)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG196)=MONTH('Ownership Option 1'!$D$22),YEAR(BG196)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG196)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT196<$BV$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN196>='Ownership Option 2'!$D$25,BT196<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT196)=MONTH('Ownership Option 2'!$D25),YEAR($BT196)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT196+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT196+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT196)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT196)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY190:BY195)>0,IF(OR(MONTH(BT196)=6,MONTH(BT196)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT196)=6,MONTH(BT196)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT196)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT196)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE196<$BV$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN196>='Ownership Option 2'!$D$25,CE196<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK196)=MONTH('Ownership Option 2'!$D$25),YEAR($AK196)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE196+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE196+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE196)=6,MONTH(CE196)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE196)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP196<$BV$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN196>='Ownership Option 2'!$D$25,CP196<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK196)=MONTH('Ownership Option 2'!$D$25),YEAR($AK196)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP196+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP196>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP196)=6,MONTH(CP196)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP196)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA196<$BV$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA196>='Ownership Option 2'!$D$25,DA196<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA196)=MONTH('Ownership Option 2'!$D$25),YEAR($DA196)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA196<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA196>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA196)=MONTH('Ownership Option 2'!$D$22),YEAR($DA196)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA196>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA196)=MONTH('Ownership Option 2'!$D$22),YEAR(DA196)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA196)=MONTH('Ownership Option 2'!$D$22),YEAR(DA196)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA196)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN196<$DP$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN196>='Ownership Option 3'!$D$25,DN196<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 3'!$D$25),YEAR($DN196)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN196+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN196+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN196)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN196)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS190:DS195)>0,IF(OR(MONTH(DN196)=6,MONTH(DN196)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN196)=6,MONTH(DN196)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN196>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN196)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN196)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN196)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN196)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY196<$DP$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY196>='Ownership Option 3'!$D$25,DY196<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY196)=MONTH('Ownership Option 3'!$D$25),YEAR($DY196)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY196+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY196+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY196)=6,MONTH(DY196)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY196)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY196>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY196)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY196)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY196)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY196)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ196<$DP$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ196>='Ownership Option 3'!$D$25,EJ196<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ196)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ196)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ196+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ196>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ196)=6,MONTH(EJ196)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ196)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ196>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ196)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ196)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ196)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ196)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ196)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU196<$DP$19,$I196,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU196>='Ownership Option 3'!$D$25,EU196<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU196)=MONTH('Ownership Option 3'!$D$25),YEAR($EU196)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU196<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU196>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU196)=MONTH('Ownership Option 3'!$D$22),YEAR($EU196)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU196>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU196)=MONTH('Ownership Option 3'!$D$22),YEAR(EU196)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU196)=MONTH('Ownership Option 3'!$D$22),YEAR(EU196)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU196)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[173,"1914-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B197>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B197)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B197))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B197>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B197)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B197))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B197>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B197)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B197))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B197>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B197)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B197))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B197>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B197)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B197))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B197>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B197)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B197)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B197)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B197))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B197-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-06-01",{"$f":"IF(AND('Cash Flows'!$L197<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I197,\"\")","v":""},{"$f":"IFERROR(IF(M197=\"\",IF(AND(L197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L197<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L197>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L197)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L197)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L197)=MONTH('Lease Option 1'!$D$13),YEAR($L197)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-06-01",{"$f":"IF(AND('Cash Flows'!$L197<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I197,\"\")","v":""},{"$f":"IFERROR(IF(T197=\"\",IF(AND(S197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S197<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S197>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S197)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S197)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L197)=MONTH('Lease Option 2'!$D$13),YEAR($L197)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z197<$AB$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z197>='Ownership Option 1'!$D$25,Z197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z197)=MONTH('Ownership Option 1'!$D$25),YEAR($L197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z197+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z197+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z197)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z197)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE191:AE196)>0,IF(OR(MONTH(Z197)=6,MONTH(Z197)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z197)=6,MONTH(Z197)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK197<$AB$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN197>='Ownership Option 1'!$D$25,AK197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK197+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK197+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK197)=6,MONTH(AK197)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV197<$AB$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN197>='Ownership Option 1'!$D$25,AV197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV197+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV197>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV197)=6,MONTH(AV197)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG197<$AB$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN197>='Ownership Option 1'!$D$25,BG197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG197<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG197>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 1'!$D$22),YEAR($DN197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG197)=MONTH('Ownership Option 1'!$D$22),YEAR(BG197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG197)=MONTH('Ownership Option 1'!$D$22),YEAR(BG197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT197<$BV$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN197>='Ownership Option 2'!$D$25,BT197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT197)=MONTH('Ownership Option 2'!$D25),YEAR($BT197)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT197+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT197+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT197)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT197)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY191:BY196)>0,IF(OR(MONTH(BT197)=6,MONTH(BT197)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT197)=6,MONTH(BT197)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE197<$BV$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN197>='Ownership Option 2'!$D$25,CE197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK197)=MONTH('Ownership Option 2'!$D$25),YEAR($AK197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE197+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE197+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE197)=6,MONTH(CE197)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP197<$BV$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN197>='Ownership Option 2'!$D$25,CP197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK197)=MONTH('Ownership Option 2'!$D$25),YEAR($AK197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP197+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP197>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP197)=6,MONTH(CP197)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA197<$BV$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA197>='Ownership Option 2'!$D$25,DA197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA197)=MONTH('Ownership Option 2'!$D$25),YEAR($DA197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA197<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA197>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA197)=MONTH('Ownership Option 2'!$D$22),YEAR($DA197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA197)=MONTH('Ownership Option 2'!$D$22),YEAR(DA197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA197)=MONTH('Ownership Option 2'!$D$22),YEAR(DA197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN197<$DP$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN197>='Ownership Option 3'!$D$25,DN197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 3'!$D$25),YEAR($DN197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN197+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN197+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN197)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN197)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS191:DS196)>0,IF(OR(MONTH(DN197)=6,MONTH(DN197)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN197)=6,MONTH(DN197)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY197<$DP$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY197>='Ownership Option 3'!$D$25,DY197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY197)=MONTH('Ownership Option 3'!$D$25),YEAR($DY197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY197+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY197+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY197)=6,MONTH(DY197)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ197<$DP$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ197>='Ownership Option 3'!$D$25,EJ197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ197)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ197+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ197>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ197)=6,MONTH(EJ197)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU197<$DP$19,$I197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU197>='Ownership Option 3'!$D$25,EU197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU197)=MONTH('Ownership Option 3'!$D$25),YEAR($EU197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU197<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU197>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU197)=MONTH('Ownership Option 3'!$D$22),YEAR($EU197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU197)=MONTH('Ownership Option 3'!$D$22),YEAR(EU197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU197)=MONTH('Ownership Option 3'!$D$22),YEAR(EU197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[174,"1914-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B198>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B198)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B198))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B198>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B198)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B198))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B198>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B198)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B198))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B198>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B198)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B198))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B198>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B198)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B198))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B198>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B198)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B198)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B198)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B198))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B198-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-07-01",{"$f":"IF(AND('Cash Flows'!$L198<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I198,\"\")","v":""},{"$f":"IFERROR(IF(M198=\"\",IF(AND(L198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L198<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L198>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L198)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L198)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L198)=MONTH('Lease Option 1'!$D$13),YEAR($L198)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-07-01",{"$f":"IF(AND('Cash Flows'!$L198<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I198,\"\")","v":""},{"$f":"IFERROR(IF(T198=\"\",IF(AND(S198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S198<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S198>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S198)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S198)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L198)=MONTH('Lease Option 2'!$D$13),YEAR($L198)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z198<$AB$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z198>='Ownership Option 1'!$D$25,Z198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z198)=MONTH('Ownership Option 1'!$D$25),YEAR($L198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z198+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z198+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z198)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z198)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE192:AE197)>0,IF(OR(MONTH(Z198)=6,MONTH(Z198)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z198)=6,MONTH(Z198)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK198<$AB$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN198>='Ownership Option 1'!$D$25,AK198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK198+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK198+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK198)=6,MONTH(AK198)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV198<$AB$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN198>='Ownership Option 1'!$D$25,AV198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV198+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV198>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV198)=6,MONTH(AV198)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG198<$AB$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN198>='Ownership Option 1'!$D$25,BG198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG198<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG198>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 1'!$D$22),YEAR($DN198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG198)=MONTH('Ownership Option 1'!$D$22),YEAR(BG198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG198)=MONTH('Ownership Option 1'!$D$22),YEAR(BG198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT198<$BV$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN198>='Ownership Option 2'!$D$25,BT198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT198)=MONTH('Ownership Option 2'!$D25),YEAR($BT198)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT198+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT198+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT198)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT198)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY192:BY197)>0,IF(OR(MONTH(BT198)=6,MONTH(BT198)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT198)=6,MONTH(BT198)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE198<$BV$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN198>='Ownership Option 2'!$D$25,CE198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK198)=MONTH('Ownership Option 2'!$D$25),YEAR($AK198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE198+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE198+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE198)=6,MONTH(CE198)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP198<$BV$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN198>='Ownership Option 2'!$D$25,CP198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK198)=MONTH('Ownership Option 2'!$D$25),YEAR($AK198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP198+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP198>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP198)=6,MONTH(CP198)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA198<$BV$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA198>='Ownership Option 2'!$D$25,DA198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA198)=MONTH('Ownership Option 2'!$D$25),YEAR($DA198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA198<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA198>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA198)=MONTH('Ownership Option 2'!$D$22),YEAR($DA198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA198)=MONTH('Ownership Option 2'!$D$22),YEAR(DA198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA198)=MONTH('Ownership Option 2'!$D$22),YEAR(DA198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN198<$DP$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN198>='Ownership Option 3'!$D$25,DN198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 3'!$D$25),YEAR($DN198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN198+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN198+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN198)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN198)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS192:DS197)>0,IF(OR(MONTH(DN198)=6,MONTH(DN198)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN198)=6,MONTH(DN198)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY198<$DP$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY198>='Ownership Option 3'!$D$25,DY198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY198)=MONTH('Ownership Option 3'!$D$25),YEAR($DY198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY198+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY198+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY198)=6,MONTH(DY198)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ198<$DP$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ198>='Ownership Option 3'!$D$25,EJ198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ198)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ198+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ198>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ198)=6,MONTH(EJ198)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU198<$DP$19,$I198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU198>='Ownership Option 3'!$D$25,EU198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU198)=MONTH('Ownership Option 3'!$D$25),YEAR($EU198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU198<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU198>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU198)=MONTH('Ownership Option 3'!$D$22),YEAR($EU198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU198)=MONTH('Ownership Option 3'!$D$22),YEAR(EU198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU198)=MONTH('Ownership Option 3'!$D$22),YEAR(EU198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[175,"1914-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B199>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B199))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B199))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B199)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B199))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B199))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B199))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B199>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B199))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B199))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B199)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B199))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B199))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B199))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B199>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B199))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B199))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B199)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B199))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B199))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B199))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B199>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B199))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B199))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B199)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B199))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B199))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B199))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B199>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B199))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B199))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B199)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B199))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B199))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B199))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B199>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B199))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B199)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B199))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B199)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B199))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B199)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B199))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B199))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B199-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-08-01",{"$f":"IF(AND('Cash Flows'!$L199<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I199,\"\")","v":""},{"$f":"IFERROR(IF(M199=\"\",IF(AND(L199<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L199<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L199>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L199<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L199>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L199<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L199>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L199<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L199>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L199<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L199)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L199)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L199)=MONTH('Lease Option 1'!$D$13),YEAR($L199)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-08-01",{"$f":"IF(AND('Cash Flows'!$L199<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I199,\"\")","v":""},{"$f":"IFERROR(IF(T199=\"\",IF(AND(S199<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S199<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S199>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S199<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S199>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S199<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S199>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S199<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S199>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S199<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S199)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S199)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L199)=MONTH('Lease Option 2'!$D$13),YEAR($L199)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z199<$AB$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z199>='Ownership Option 1'!$D$25,Z199<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z199)=MONTH('Ownership Option 1'!$D$25),YEAR($L199)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z199+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z199+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z199)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z199)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE193:AE198)>0,IF(OR(MONTH(Z199)=6,MONTH(Z199)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z199)=6,MONTH(Z199)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z199)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z199>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z199)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z199)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z199)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z199)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK199<$AB$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN199>='Ownership Option 1'!$D$25,AK199<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK199)=MONTH('Ownership Option 1'!$D$25),YEAR($AK199)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK199+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK199+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK199)=6,MONTH(AK199)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK199)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV199<$AB$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN199>='Ownership Option 1'!$D$25,AV199<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK199)=MONTH('Ownership Option 1'!$D$25),YEAR($AK199)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV199+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV199>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV199)=6,MONTH(AV199)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV199)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG199<$AB$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN199>='Ownership Option 1'!$D$25,BG199<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK199)=MONTH('Ownership Option 1'!$D$25),YEAR($AK199)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG199<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG199>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 1'!$D$22),YEAR($DN199)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG199>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG199)=MONTH('Ownership Option 1'!$D$22),YEAR(BG199)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG199)=MONTH('Ownership Option 1'!$D$22),YEAR(BG199)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG199)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT199<$BV$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN199>='Ownership Option 2'!$D$25,BT199<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT199)=MONTH('Ownership Option 2'!$D25),YEAR($BT199)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT199+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT199+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT199)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT199)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY193:BY198)>0,IF(OR(MONTH(BT199)=6,MONTH(BT199)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT199)=6,MONTH(BT199)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT199)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT199)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE199<$BV$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN199>='Ownership Option 2'!$D$25,CE199<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK199)=MONTH('Ownership Option 2'!$D$25),YEAR($AK199)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE199+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE199+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE199)=6,MONTH(CE199)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE199)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP199<$BV$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN199>='Ownership Option 2'!$D$25,CP199<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK199)=MONTH('Ownership Option 2'!$D$25),YEAR($AK199)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP199+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP199>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP199)=6,MONTH(CP199)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP199)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA199<$BV$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA199>='Ownership Option 2'!$D$25,DA199<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA199)=MONTH('Ownership Option 2'!$D$25),YEAR($DA199)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA199<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA199>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA199)=MONTH('Ownership Option 2'!$D$22),YEAR($DA199)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA199>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA199)=MONTH('Ownership Option 2'!$D$22),YEAR(DA199)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA199)=MONTH('Ownership Option 2'!$D$22),YEAR(DA199)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA199)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN199<$DP$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN199>='Ownership Option 3'!$D$25,DN199<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 3'!$D$25),YEAR($DN199)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN199+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN199+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN199)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN199)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS193:DS198)>0,IF(OR(MONTH(DN199)=6,MONTH(DN199)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN199)=6,MONTH(DN199)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN199>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN199)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN199)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN199)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN199)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY199<$DP$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY199>='Ownership Option 3'!$D$25,DY199<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY199)=MONTH('Ownership Option 3'!$D$25),YEAR($DY199)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY199+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY199+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY199)=6,MONTH(DY199)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY199)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY199>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY199)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY199)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY199)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY199)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ199<$DP$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ199>='Ownership Option 3'!$D$25,EJ199<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ199)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ199)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ199+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ199>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ199)=6,MONTH(EJ199)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ199)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ199>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ199)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ199)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ199)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ199)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ199)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU199<$DP$19,$I199,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU199>='Ownership Option 3'!$D$25,EU199<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU199)=MONTH('Ownership Option 3'!$D$25),YEAR($EU199)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU199<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU199>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU199)=MONTH('Ownership Option 3'!$D$22),YEAR($EU199)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU199>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU199)=MONTH('Ownership Option 3'!$D$22),YEAR(EU199)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU199)=MONTH('Ownership Option 3'!$D$22),YEAR(EU199)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU199)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[176,"1914-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B200>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B200))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B200))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B200)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B200))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B200))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B200))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B200>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B200))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B200))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B200)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B200))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B200))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B200))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B200>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B200))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B200))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B200)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B200))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B200))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B200))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B200>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B200))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B200))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B200)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B200))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B200))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B200))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B200>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B200))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B200))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B200)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B200))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B200))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B200))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B200>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B200))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B200)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B200))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B200)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B200))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B200)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B200))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B200))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B200-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-09-01",{"$f":"IF(AND('Cash Flows'!$L200<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I200,\"\")","v":""},{"$f":"IFERROR(IF(M200=\"\",IF(AND(L200<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L200<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L200>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L200<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L200>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L200<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L200>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L200<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L200>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L200<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L200)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L200)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L200)=MONTH('Lease Option 1'!$D$13),YEAR($L200)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-09-01",{"$f":"IF(AND('Cash Flows'!$L200<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I200,\"\")","v":""},{"$f":"IFERROR(IF(T200=\"\",IF(AND(S200<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S200<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S200>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S200<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S200>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S200<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S200>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S200<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S200>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S200<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S200)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S200)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L200)=MONTH('Lease Option 2'!$D$13),YEAR($L200)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z200<$AB$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z200>='Ownership Option 1'!$D$25,Z200<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z200)=MONTH('Ownership Option 1'!$D$25),YEAR($L200)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z200+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z200+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z200)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z200)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE194:AE199)>0,IF(OR(MONTH(Z200)=6,MONTH(Z200)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z200)=6,MONTH(Z200)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z200)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z200>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z200)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z200)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z200)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z200)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK200<$AB$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN200>='Ownership Option 1'!$D$25,AK200<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK200)=MONTH('Ownership Option 1'!$D$25),YEAR($AK200)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK200+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK200+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK200)=6,MONTH(AK200)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK200)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV200<$AB$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN200>='Ownership Option 1'!$D$25,AV200<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK200)=MONTH('Ownership Option 1'!$D$25),YEAR($AK200)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV200+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV200>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV200)=6,MONTH(AV200)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV200)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG200<$AB$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN200>='Ownership Option 1'!$D$25,BG200<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK200)=MONTH('Ownership Option 1'!$D$25),YEAR($AK200)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG200<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG200>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 1'!$D$22),YEAR($DN200)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG200>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG200)=MONTH('Ownership Option 1'!$D$22),YEAR(BG200)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG200)=MONTH('Ownership Option 1'!$D$22),YEAR(BG200)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG200)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT200<$BV$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN200>='Ownership Option 2'!$D$25,BT200<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT200)=MONTH('Ownership Option 2'!$D25),YEAR($BT200)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT200+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT200+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT200)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT200)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY194:BY199)>0,IF(OR(MONTH(BT200)=6,MONTH(BT200)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT200)=6,MONTH(BT200)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT200)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT200)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE200<$BV$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN200>='Ownership Option 2'!$D$25,CE200<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK200)=MONTH('Ownership Option 2'!$D$25),YEAR($AK200)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE200+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE200+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE200)=6,MONTH(CE200)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE200)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP200<$BV$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN200>='Ownership Option 2'!$D$25,CP200<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK200)=MONTH('Ownership Option 2'!$D$25),YEAR($AK200)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP200+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP200>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP200)=6,MONTH(CP200)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP200)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA200<$BV$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA200>='Ownership Option 2'!$D$25,DA200<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA200)=MONTH('Ownership Option 2'!$D$25),YEAR($DA200)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA200<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA200>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA200)=MONTH('Ownership Option 2'!$D$22),YEAR($DA200)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA200>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA200)=MONTH('Ownership Option 2'!$D$22),YEAR(DA200)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA200)=MONTH('Ownership Option 2'!$D$22),YEAR(DA200)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA200)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN200<$DP$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN200>='Ownership Option 3'!$D$25,DN200<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 3'!$D$25),YEAR($DN200)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN200+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN200+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN200)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN200)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS194:DS199)>0,IF(OR(MONTH(DN200)=6,MONTH(DN200)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN200)=6,MONTH(DN200)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN200>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN200)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN200)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN200)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN200)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY200<$DP$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY200>='Ownership Option 3'!$D$25,DY200<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY200)=MONTH('Ownership Option 3'!$D$25),YEAR($DY200)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY200+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY200+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY200)=6,MONTH(DY200)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY200)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY200>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY200)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY200)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY200)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY200)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ200<$DP$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ200>='Ownership Option 3'!$D$25,EJ200<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ200)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ200)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ200+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ200>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ200)=6,MONTH(EJ200)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ200)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ200>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ200)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ200)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ200)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ200)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ200)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU200<$DP$19,$I200,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU200>='Ownership Option 3'!$D$25,EU200<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU200)=MONTH('Ownership Option 3'!$D$25),YEAR($EU200)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU200<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU200>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU200)=MONTH('Ownership Option 3'!$D$22),YEAR($EU200)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU200>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU200)=MONTH('Ownership Option 3'!$D$22),YEAR(EU200)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU200)=MONTH('Ownership Option 3'!$D$22),YEAR(EU200)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU200)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[177,"1914-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B201>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B201))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B201))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B201)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B201))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B201))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B201))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B201>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B201))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B201))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B201)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B201))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B201))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B201))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B201>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B201))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B201))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B201)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B201))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B201))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B201))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B201>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B201))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B201))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B201)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B201))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B201))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B201))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B201>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B201))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B201))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B201)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B201))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B201))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B201))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B201>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B201))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B201)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B201))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B201)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B201))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B201)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B201))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B201))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B201-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-10-01",{"$f":"IF(AND('Cash Flows'!$L201<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I201,\"\")","v":""},{"$f":"IFERROR(IF(M201=\"\",IF(AND(L201<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L201<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L201>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L201<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L201>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L201<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L201>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L201<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L201>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L201<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L201)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L201)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L201)=MONTH('Lease Option 1'!$D$13),YEAR($L201)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-10-01",{"$f":"IF(AND('Cash Flows'!$L201<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I201,\"\")","v":""},{"$f":"IFERROR(IF(T201=\"\",IF(AND(S201<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S201<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S201>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S201<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S201>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S201<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S201>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S201<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S201>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S201<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S201)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S201)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L201)=MONTH('Lease Option 2'!$D$13),YEAR($L201)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z201<$AB$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z201>='Ownership Option 1'!$D$25,Z201<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z201)=MONTH('Ownership Option 1'!$D$25),YEAR($L201)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z201+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z201+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z201)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z201)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE195:AE200)>0,IF(OR(MONTH(Z201)=6,MONTH(Z201)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z201)=6,MONTH(Z201)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z201)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z201>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z201)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z201)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z201)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z201)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK201<$AB$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN201>='Ownership Option 1'!$D$25,AK201<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK201)=MONTH('Ownership Option 1'!$D$25),YEAR($AK201)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK201+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK201+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK201)=6,MONTH(AK201)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK201)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV201<$AB$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN201>='Ownership Option 1'!$D$25,AV201<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK201)=MONTH('Ownership Option 1'!$D$25),YEAR($AK201)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV201+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV201>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV201)=6,MONTH(AV201)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV201)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG201<$AB$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN201>='Ownership Option 1'!$D$25,BG201<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK201)=MONTH('Ownership Option 1'!$D$25),YEAR($AK201)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG201<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG201>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 1'!$D$22),YEAR($DN201)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG201>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG201)=MONTH('Ownership Option 1'!$D$22),YEAR(BG201)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG201)=MONTH('Ownership Option 1'!$D$22),YEAR(BG201)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG201)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT201<$BV$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN201>='Ownership Option 2'!$D$25,BT201<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT201)=MONTH('Ownership Option 2'!$D25),YEAR($BT201)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT201+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT201+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT201)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT201)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY195:BY200)>0,IF(OR(MONTH(BT201)=6,MONTH(BT201)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT201)=6,MONTH(BT201)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT201)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT201)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE201<$BV$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN201>='Ownership Option 2'!$D$25,CE201<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK201)=MONTH('Ownership Option 2'!$D$25),YEAR($AK201)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE201+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE201+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE201)=6,MONTH(CE201)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE201)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP201<$BV$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN201>='Ownership Option 2'!$D$25,CP201<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK201)=MONTH('Ownership Option 2'!$D$25),YEAR($AK201)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP201+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP201>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP201)=6,MONTH(CP201)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP201)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA201<$BV$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA201>='Ownership Option 2'!$D$25,DA201<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA201)=MONTH('Ownership Option 2'!$D$25),YEAR($DA201)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA201<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA201>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA201)=MONTH('Ownership Option 2'!$D$22),YEAR($DA201)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA201>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA201)=MONTH('Ownership Option 2'!$D$22),YEAR(DA201)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA201)=MONTH('Ownership Option 2'!$D$22),YEAR(DA201)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA201)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN201<$DP$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN201>='Ownership Option 3'!$D$25,DN201<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 3'!$D$25),YEAR($DN201)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN201+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN201+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN201)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN201)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS195:DS200)>0,IF(OR(MONTH(DN201)=6,MONTH(DN201)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN201)=6,MONTH(DN201)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN201>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN201)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN201)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN201)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN201)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY201<$DP$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY201>='Ownership Option 3'!$D$25,DY201<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY201)=MONTH('Ownership Option 3'!$D$25),YEAR($DY201)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY201+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY201+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY201)=6,MONTH(DY201)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY201)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY201>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY201)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY201)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY201)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY201)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ201<$DP$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ201>='Ownership Option 3'!$D$25,EJ201<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ201)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ201)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ201+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ201>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ201)=6,MONTH(EJ201)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ201)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ201>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ201)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ201)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ201)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ201)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ201)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU201<$DP$19,$I201,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU201>='Ownership Option 3'!$D$25,EU201<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU201)=MONTH('Ownership Option 3'!$D$25),YEAR($EU201)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU201<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU201>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU201)=MONTH('Ownership Option 3'!$D$22),YEAR($EU201)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU201>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU201)=MONTH('Ownership Option 3'!$D$22),YEAR(EU201)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU201)=MONTH('Ownership Option 3'!$D$22),YEAR(EU201)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU201)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[178,"1914-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B202>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B202))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B202))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B202)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B202))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B202))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B202))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B202>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B202))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B202))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B202)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B202))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B202))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B202))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B202>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B202))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B202))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B202)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B202))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B202))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B202))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B202>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B202))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B202))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B202)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B202))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B202))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B202))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B202>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B202))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B202))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B202)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B202))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B202))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B202))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B202>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B202))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B202)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B202))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B202)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B202))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B202)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B202))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B202))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B202-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-11-01",{"$f":"IF(AND('Cash Flows'!$L202<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I202,\"\")","v":""},{"$f":"IFERROR(IF(M202=\"\",IF(AND(L202<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L202<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L202>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L202<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L202>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L202<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L202>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L202<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L202>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L202<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L202)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L202)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L202)=MONTH('Lease Option 1'!$D$13),YEAR($L202)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-11-01",{"$f":"IF(AND('Cash Flows'!$L202<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I202,\"\")","v":""},{"$f":"IFERROR(IF(T202=\"\",IF(AND(S202<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S202<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S202>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S202<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S202>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S202<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S202>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S202<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S202>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S202<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S202)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S202)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L202)=MONTH('Lease Option 2'!$D$13),YEAR($L202)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z202<$AB$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z202>='Ownership Option 1'!$D$25,Z202<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z202)=MONTH('Ownership Option 1'!$D$25),YEAR($L202)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z202+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z202+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z202)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z202)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE196:AE201)>0,IF(OR(MONTH(Z202)=6,MONTH(Z202)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z202)=6,MONTH(Z202)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z202)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z202>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z202)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z202)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z202)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z202)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK202<$AB$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN202>='Ownership Option 1'!$D$25,AK202<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK202)=MONTH('Ownership Option 1'!$D$25),YEAR($AK202)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK202+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK202+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK202)=6,MONTH(AK202)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK202)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV202<$AB$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN202>='Ownership Option 1'!$D$25,AV202<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK202)=MONTH('Ownership Option 1'!$D$25),YEAR($AK202)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV202+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV202>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV202)=6,MONTH(AV202)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV202)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG202<$AB$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN202>='Ownership Option 1'!$D$25,BG202<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK202)=MONTH('Ownership Option 1'!$D$25),YEAR($AK202)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG202<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG202>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 1'!$D$22),YEAR($DN202)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG202>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG202)=MONTH('Ownership Option 1'!$D$22),YEAR(BG202)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG202)=MONTH('Ownership Option 1'!$D$22),YEAR(BG202)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG202)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT202<$BV$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN202>='Ownership Option 2'!$D$25,BT202<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT202)=MONTH('Ownership Option 2'!$D25),YEAR($BT202)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT202+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT202+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT202)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT202)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY196:BY201)>0,IF(OR(MONTH(BT202)=6,MONTH(BT202)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT202)=6,MONTH(BT202)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT202)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT202)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE202<$BV$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN202>='Ownership Option 2'!$D$25,CE202<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK202)=MONTH('Ownership Option 2'!$D$25),YEAR($AK202)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE202+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE202+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE202)=6,MONTH(CE202)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE202)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP202<$BV$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN202>='Ownership Option 2'!$D$25,CP202<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK202)=MONTH('Ownership Option 2'!$D$25),YEAR($AK202)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP202+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP202>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP202)=6,MONTH(CP202)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP202)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA202<$BV$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA202>='Ownership Option 2'!$D$25,DA202<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA202)=MONTH('Ownership Option 2'!$D$25),YEAR($DA202)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA202<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA202>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA202)=MONTH('Ownership Option 2'!$D$22),YEAR($DA202)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA202>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA202)=MONTH('Ownership Option 2'!$D$22),YEAR(DA202)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA202)=MONTH('Ownership Option 2'!$D$22),YEAR(DA202)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA202)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN202<$DP$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN202>='Ownership Option 3'!$D$25,DN202<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 3'!$D$25),YEAR($DN202)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN202+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN202+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN202)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN202)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS196:DS201)>0,IF(OR(MONTH(DN202)=6,MONTH(DN202)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN202)=6,MONTH(DN202)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN202>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN202)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN202)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN202)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN202)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY202<$DP$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY202>='Ownership Option 3'!$D$25,DY202<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY202)=MONTH('Ownership Option 3'!$D$25),YEAR($DY202)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY202+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY202+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY202)=6,MONTH(DY202)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY202)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY202>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY202)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY202)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY202)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY202)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ202<$DP$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ202>='Ownership Option 3'!$D$25,EJ202<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ202)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ202)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ202+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ202>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ202)=6,MONTH(EJ202)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ202)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ202>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ202)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ202)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ202)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ202)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ202)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU202<$DP$19,$I202,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU202>='Ownership Option 3'!$D$25,EU202<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU202)=MONTH('Ownership Option 3'!$D$25),YEAR($EU202)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU202<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU202>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU202)=MONTH('Ownership Option 3'!$D$22),YEAR($EU202)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU202>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU202)=MONTH('Ownership Option 3'!$D$22),YEAR(EU202)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU202)=MONTH('Ownership Option 3'!$D$22),YEAR(EU202)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU202)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[179,"1914-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B203>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B203)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B203))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B203>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B203)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B203))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B203>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B203)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B203))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B203>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B203)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B203))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B203>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B203)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B203))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B203>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B203)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B203)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B203)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B203))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B203-TODAY())/365.25))),\"\")","v":""},0,0,null,"1914-12-01",{"$f":"IF(AND('Cash Flows'!$L203<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I203,\"\")","v":""},{"$f":"IFERROR(IF(M203=\"\",IF(AND(L203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L203<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L203>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L203)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L203)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L203)=MONTH('Lease Option 1'!$D$13),YEAR($L203)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1914-12-01",{"$f":"IF(AND('Cash Flows'!$L203<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I203,\"\")","v":""},{"$f":"IFERROR(IF(T203=\"\",IF(AND(S203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S203<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S203>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S203)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S203)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L203)=MONTH('Lease Option 2'!$D$13),YEAR($L203)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z203<$AB$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z203>='Ownership Option 1'!$D$25,Z203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z203)=MONTH('Ownership Option 1'!$D$25),YEAR($L203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z203+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z203+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z203)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z203)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE197:AE202)>0,IF(OR(MONTH(Z203)=6,MONTH(Z203)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z203)=6,MONTH(Z203)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1914-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK203<$AB$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN203>='Ownership Option 1'!$D$25,AK203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK203+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK203+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK203)=6,MONTH(AK203)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV203<$AB$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN203>='Ownership Option 1'!$D$25,AV203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV203+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV203>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV203)=6,MONTH(AV203)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG203<$AB$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN203>='Ownership Option 1'!$D$25,BG203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG203<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG203>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 1'!$D$22),YEAR($DN203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG203)=MONTH('Ownership Option 1'!$D$22),YEAR(BG203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG203)=MONTH('Ownership Option 1'!$D$22),YEAR(BG203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT203<$BV$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN203>='Ownership Option 2'!$D$25,BT203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT203)=MONTH('Ownership Option 2'!$D25),YEAR($BT203)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT203+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT203+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT203)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT203)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY197:BY202)>0,IF(OR(MONTH(BT203)=6,MONTH(BT203)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT203)=6,MONTH(BT203)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE203<$BV$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN203>='Ownership Option 2'!$D$25,CE203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK203)=MONTH('Ownership Option 2'!$D$25),YEAR($AK203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE203+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE203+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE203)=6,MONTH(CE203)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP203<$BV$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN203>='Ownership Option 2'!$D$25,CP203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK203)=MONTH('Ownership Option 2'!$D$25),YEAR($AK203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP203+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP203>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP203)=6,MONTH(CP203)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA203<$BV$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA203>='Ownership Option 2'!$D$25,DA203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA203)=MONTH('Ownership Option 2'!$D$25),YEAR($DA203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA203<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA203>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA203)=MONTH('Ownership Option 2'!$D$22),YEAR($DA203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA203)=MONTH('Ownership Option 2'!$D$22),YEAR(DA203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA203)=MONTH('Ownership Option 2'!$D$22),YEAR(DA203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1914-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN203<$DP$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN203>='Ownership Option 3'!$D$25,DN203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 3'!$D$25),YEAR($DN203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN203+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN203+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN203)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN203)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS197:DS202)>0,IF(OR(MONTH(DN203)=6,MONTH(DN203)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN203)=6,MONTH(DN203)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY203<$DP$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY203>='Ownership Option 3'!$D$25,DY203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY203)=MONTH('Ownership Option 3'!$D$25),YEAR($DY203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY203+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY203+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY203)=6,MONTH(DY203)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ203<$DP$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ203>='Ownership Option 3'!$D$25,EJ203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ203)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ203+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ203>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ203)=6,MONTH(EJ203)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1914-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU203<$DP$19,$I203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU203>='Ownership Option 3'!$D$25,EU203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU203)=MONTH('Ownership Option 3'!$D$25),YEAR($EU203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU203<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU203>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU203)=MONTH('Ownership Option 3'!$D$22),YEAR($EU203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU203)=MONTH('Ownership Option 3'!$D$22),YEAR(EU203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU203)=MONTH('Ownership Option 3'!$D$22),YEAR(EU203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[180,"1915-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B204>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B204))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B204))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B204)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B204))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B204))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B204))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B204>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B204))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B204))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B204)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B204))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B204))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B204))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B204>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B204))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B204))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B204)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B204))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B204))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B204))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B204>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B204))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B204))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B204)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B204))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B204))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B204))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B204>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B204))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B204))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B204)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B204))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B204))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B204))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B204>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B204))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B204)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B204))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B204)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B204))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B204)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B204))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B204))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B204-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-01-01",{"$f":"IF(AND('Cash Flows'!$L204<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I204,\"\")","v":""},{"$f":"IFERROR(IF(M204=\"\",IF(AND(L204<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L204<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L204>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L204<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L204>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L204<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L204>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L204<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L204>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L204<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L204)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L204)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L204)=MONTH('Lease Option 1'!$D$13),YEAR($L204)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-01-01",{"$f":"IF(AND('Cash Flows'!$L204<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I204,\"\")","v":""},{"$f":"IFERROR(IF(T204=\"\",IF(AND(S204<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S204<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S204>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S204<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S204>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S204<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S204>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S204<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S204>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S204<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S204)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S204)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L204)=MONTH('Lease Option 2'!$D$13),YEAR($L204)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z204<$AB$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z204>='Ownership Option 1'!$D$25,Z204<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z204)=MONTH('Ownership Option 1'!$D$25),YEAR($L204)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z204+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z204+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z204)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z204)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE198:AE203)>0,IF(OR(MONTH(Z204)=6,MONTH(Z204)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z204)=6,MONTH(Z204)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z204)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z204>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z204)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z204)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z204)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z204)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK204<$AB$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN204>='Ownership Option 1'!$D$25,AK204<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK204)=MONTH('Ownership Option 1'!$D$25),YEAR($AK204)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK204+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK204+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK204)=6,MONTH(AK204)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK204)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV204<$AB$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN204>='Ownership Option 1'!$D$25,AV204<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK204)=MONTH('Ownership Option 1'!$D$25),YEAR($AK204)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV204+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV204>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV204)=6,MONTH(AV204)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV204)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG204<$AB$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN204>='Ownership Option 1'!$D$25,BG204<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK204)=MONTH('Ownership Option 1'!$D$25),YEAR($AK204)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG204<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG204>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 1'!$D$22),YEAR($DN204)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG204>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG204)=MONTH('Ownership Option 1'!$D$22),YEAR(BG204)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG204)=MONTH('Ownership Option 1'!$D$22),YEAR(BG204)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG204)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT204<$BV$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN204>='Ownership Option 2'!$D$25,BT204<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT204)=MONTH('Ownership Option 2'!$D25),YEAR($BT204)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT204+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT204+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT204)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT204)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY198:BY203)>0,IF(OR(MONTH(BT204)=6,MONTH(BT204)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT204)=6,MONTH(BT204)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT204)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT204)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE204<$BV$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN204>='Ownership Option 2'!$D$25,CE204<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK204)=MONTH('Ownership Option 2'!$D$25),YEAR($AK204)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE204+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE204+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE204)=6,MONTH(CE204)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE204)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP204<$BV$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN204>='Ownership Option 2'!$D$25,CP204<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK204)=MONTH('Ownership Option 2'!$D$25),YEAR($AK204)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP204+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP204>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP204)=6,MONTH(CP204)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP204)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA204<$BV$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA204>='Ownership Option 2'!$D$25,DA204<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA204)=MONTH('Ownership Option 2'!$D$25),YEAR($DA204)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA204<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA204>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA204)=MONTH('Ownership Option 2'!$D$22),YEAR($DA204)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA204>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA204)=MONTH('Ownership Option 2'!$D$22),YEAR(DA204)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA204)=MONTH('Ownership Option 2'!$D$22),YEAR(DA204)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA204)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN204<$DP$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN204>='Ownership Option 3'!$D$25,DN204<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 3'!$D$25),YEAR($DN204)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN204+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN204+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN204)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN204)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS198:DS203)>0,IF(OR(MONTH(DN204)=6,MONTH(DN204)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN204)=6,MONTH(DN204)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN204>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN204)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN204)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN204)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN204)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY204<$DP$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY204>='Ownership Option 3'!$D$25,DY204<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY204)=MONTH('Ownership Option 3'!$D$25),YEAR($DY204)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY204+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY204+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY204)=6,MONTH(DY204)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY204)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY204>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY204)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY204)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY204)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY204)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ204<$DP$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ204>='Ownership Option 3'!$D$25,EJ204<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ204)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ204)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ204+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ204>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ204)=6,MONTH(EJ204)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ204)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ204>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ204)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ204)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ204)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ204)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ204)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU204<$DP$19,$I204,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU204>='Ownership Option 3'!$D$25,EU204<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU204)=MONTH('Ownership Option 3'!$D$25),YEAR($EU204)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU204<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU204>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU204)=MONTH('Ownership Option 3'!$D$22),YEAR($EU204)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU204>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU204)=MONTH('Ownership Option 3'!$D$22),YEAR(EU204)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU204)=MONTH('Ownership Option 3'!$D$22),YEAR(EU204)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU204)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[181,"1915-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B205>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B205))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B205))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B205)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B205))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B205))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B205))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B205>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B205))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B205))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B205)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B205))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B205))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B205))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B205>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B205))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B205))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B205)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B205))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B205))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B205))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B205>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B205))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B205))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B205)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B205))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B205))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B205))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B205>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B205))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B205))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B205)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B205))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B205))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B205))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B205>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B205))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B205)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B205))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B205)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B205))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B205)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B205))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B205))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B205-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-02-01",{"$f":"IF(AND('Cash Flows'!$L205<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I205,\"\")","v":""},{"$f":"IFERROR(IF(M205=\"\",IF(AND(L205<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L205<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L205>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L205<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L205>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L205<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L205>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L205<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L205>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L205<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L205)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L205)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L205)=MONTH('Lease Option 1'!$D$13),YEAR($L205)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-02-01",{"$f":"IF(AND('Cash Flows'!$L205<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I205,\"\")","v":""},{"$f":"IFERROR(IF(T205=\"\",IF(AND(S205<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S205<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S205>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S205<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S205>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S205<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S205>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S205<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S205>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S205<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S205)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S205)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L205)=MONTH('Lease Option 2'!$D$13),YEAR($L205)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z205<$AB$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z205>='Ownership Option 1'!$D$25,Z205<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z205)=MONTH('Ownership Option 1'!$D$25),YEAR($L205)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z205+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z205+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z205)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z205)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE199:AE204)>0,IF(OR(MONTH(Z205)=6,MONTH(Z205)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z205)=6,MONTH(Z205)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z205)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z205>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z205)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z205)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z205)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z205)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK205<$AB$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN205>='Ownership Option 1'!$D$25,AK205<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK205)=MONTH('Ownership Option 1'!$D$25),YEAR($AK205)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK205+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK205+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK205)=6,MONTH(AK205)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK205)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV205<$AB$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN205>='Ownership Option 1'!$D$25,AV205<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK205)=MONTH('Ownership Option 1'!$D$25),YEAR($AK205)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV205+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV205>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV205)=6,MONTH(AV205)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV205)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG205<$AB$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN205>='Ownership Option 1'!$D$25,BG205<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK205)=MONTH('Ownership Option 1'!$D$25),YEAR($AK205)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG205<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG205>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 1'!$D$22),YEAR($DN205)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG205>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG205)=MONTH('Ownership Option 1'!$D$22),YEAR(BG205)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG205)=MONTH('Ownership Option 1'!$D$22),YEAR(BG205)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG205)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT205<$BV$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN205>='Ownership Option 2'!$D$25,BT205<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT205)=MONTH('Ownership Option 2'!$D25),YEAR($BT205)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT205+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT205+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT205)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT205)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY199:BY204)>0,IF(OR(MONTH(BT205)=6,MONTH(BT205)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT205)=6,MONTH(BT205)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT205)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT205)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE205<$BV$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN205>='Ownership Option 2'!$D$25,CE205<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK205)=MONTH('Ownership Option 2'!$D$25),YEAR($AK205)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE205+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE205+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE205)=6,MONTH(CE205)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE205)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP205<$BV$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN205>='Ownership Option 2'!$D$25,CP205<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK205)=MONTH('Ownership Option 2'!$D$25),YEAR($AK205)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP205+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP205>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP205)=6,MONTH(CP205)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP205)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA205<$BV$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA205>='Ownership Option 2'!$D$25,DA205<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA205)=MONTH('Ownership Option 2'!$D$25),YEAR($DA205)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA205<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA205>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA205)=MONTH('Ownership Option 2'!$D$22),YEAR($DA205)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA205>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA205)=MONTH('Ownership Option 2'!$D$22),YEAR(DA205)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA205)=MONTH('Ownership Option 2'!$D$22),YEAR(DA205)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA205)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN205<$DP$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN205>='Ownership Option 3'!$D$25,DN205<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 3'!$D$25),YEAR($DN205)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN205+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN205+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN205)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN205)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS199:DS204)>0,IF(OR(MONTH(DN205)=6,MONTH(DN205)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN205)=6,MONTH(DN205)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN205>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN205)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN205)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN205)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN205)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY205<$DP$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY205>='Ownership Option 3'!$D$25,DY205<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY205)=MONTH('Ownership Option 3'!$D$25),YEAR($DY205)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY205+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY205+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY205)=6,MONTH(DY205)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY205)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY205>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY205)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY205)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY205)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY205)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ205<$DP$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ205>='Ownership Option 3'!$D$25,EJ205<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ205)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ205)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ205+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ205>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ205)=6,MONTH(EJ205)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ205)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ205>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ205)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ205)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ205)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ205)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ205)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU205<$DP$19,$I205,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU205>='Ownership Option 3'!$D$25,EU205<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU205)=MONTH('Ownership Option 3'!$D$25),YEAR($EU205)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU205<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU205>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU205)=MONTH('Ownership Option 3'!$D$22),YEAR($EU205)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU205>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU205)=MONTH('Ownership Option 3'!$D$22),YEAR(EU205)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU205)=MONTH('Ownership Option 3'!$D$22),YEAR(EU205)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU205)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[182,"1915-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B206>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B206))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B206))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B206)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B206))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B206))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B206))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B206>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B206))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B206))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B206)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B206))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B206))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B206))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B206>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B206))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B206))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B206)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B206))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B206))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B206))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B206>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B206))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B206))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B206)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B206))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B206))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B206))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B206>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B206))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B206))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B206)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B206))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B206))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B206))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B206>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B206))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B206)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B206))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B206)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B206))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B206)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B206))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B206))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B206-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-03-01",{"$f":"IF(AND('Cash Flows'!$L206<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I206,\"\")","v":""},{"$f":"IFERROR(IF(M206=\"\",IF(AND(L206<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L206<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L206>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L206<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L206>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L206<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L206>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L206<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L206>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L206<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L206)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L206)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L206)=MONTH('Lease Option 1'!$D$13),YEAR($L206)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-03-01",{"$f":"IF(AND('Cash Flows'!$L206<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I206,\"\")","v":""},{"$f":"IFERROR(IF(T206=\"\",IF(AND(S206<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S206<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S206>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S206<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S206>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S206<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S206>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S206<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S206>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S206<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S206)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S206)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L206)=MONTH('Lease Option 2'!$D$13),YEAR($L206)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z206<$AB$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z206>='Ownership Option 1'!$D$25,Z206<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z206)=MONTH('Ownership Option 1'!$D$25),YEAR($L206)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z206+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z206+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z206)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z206)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE200:AE205)>0,IF(OR(MONTH(Z206)=6,MONTH(Z206)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z206)=6,MONTH(Z206)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z206)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z206>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z206)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z206)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z206)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z206)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK206<$AB$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN206>='Ownership Option 1'!$D$25,AK206<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK206)=MONTH('Ownership Option 1'!$D$25),YEAR($AK206)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK206+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK206+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK206)=6,MONTH(AK206)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK206)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV206<$AB$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN206>='Ownership Option 1'!$D$25,AV206<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK206)=MONTH('Ownership Option 1'!$D$25),YEAR($AK206)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV206+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV206>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV206)=6,MONTH(AV206)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV206)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG206<$AB$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN206>='Ownership Option 1'!$D$25,BG206<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK206)=MONTH('Ownership Option 1'!$D$25),YEAR($AK206)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG206<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG206>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 1'!$D$22),YEAR($DN206)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG206>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG206)=MONTH('Ownership Option 1'!$D$22),YEAR(BG206)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG206)=MONTH('Ownership Option 1'!$D$22),YEAR(BG206)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG206)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT206<$BV$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN206>='Ownership Option 2'!$D$25,BT206<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT206)=MONTH('Ownership Option 2'!$D25),YEAR($BT206)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT206+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT206+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT206)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT206)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY200:BY205)>0,IF(OR(MONTH(BT206)=6,MONTH(BT206)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT206)=6,MONTH(BT206)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT206)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT206)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE206<$BV$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN206>='Ownership Option 2'!$D$25,CE206<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK206)=MONTH('Ownership Option 2'!$D$25),YEAR($AK206)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE206+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE206+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE206)=6,MONTH(CE206)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE206)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP206<$BV$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN206>='Ownership Option 2'!$D$25,CP206<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK206)=MONTH('Ownership Option 2'!$D$25),YEAR($AK206)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP206+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP206>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP206)=6,MONTH(CP206)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP206)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA206<$BV$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA206>='Ownership Option 2'!$D$25,DA206<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA206)=MONTH('Ownership Option 2'!$D$25),YEAR($DA206)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA206<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA206>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA206)=MONTH('Ownership Option 2'!$D$22),YEAR($DA206)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA206>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA206)=MONTH('Ownership Option 2'!$D$22),YEAR(DA206)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA206)=MONTH('Ownership Option 2'!$D$22),YEAR(DA206)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA206)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN206<$DP$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN206>='Ownership Option 3'!$D$25,DN206<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 3'!$D$25),YEAR($DN206)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN206+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN206+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN206)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN206)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS200:DS205)>0,IF(OR(MONTH(DN206)=6,MONTH(DN206)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN206)=6,MONTH(DN206)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN206>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN206)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN206)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN206)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN206)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY206<$DP$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY206>='Ownership Option 3'!$D$25,DY206<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY206)=MONTH('Ownership Option 3'!$D$25),YEAR($DY206)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY206+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY206+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY206)=6,MONTH(DY206)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY206)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY206>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY206)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY206)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY206)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY206)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ206<$DP$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ206>='Ownership Option 3'!$D$25,EJ206<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ206)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ206)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ206+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ206>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ206)=6,MONTH(EJ206)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ206)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ206>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ206)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ206)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ206)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ206)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ206)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU206<$DP$19,$I206,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU206>='Ownership Option 3'!$D$25,EU206<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU206)=MONTH('Ownership Option 3'!$D$25),YEAR($EU206)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU206<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU206>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU206)=MONTH('Ownership Option 3'!$D$22),YEAR($EU206)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU206>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU206)=MONTH('Ownership Option 3'!$D$22),YEAR(EU206)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU206)=MONTH('Ownership Option 3'!$D$22),YEAR(EU206)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU206)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[183,"1915-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B207>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B207))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B207))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B207)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B207))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B207))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B207))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B207>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B207))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B207))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B207)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B207))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B207))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B207))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B207>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B207))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B207))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B207)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B207))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B207))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B207))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B207>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B207))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B207))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B207)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B207))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B207))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B207))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B207>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B207))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B207))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B207)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B207))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B207))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B207))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B207>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B207))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B207)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B207))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B207)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B207))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B207)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B207))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B207))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B207-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-04-01",{"$f":"IF(AND('Cash Flows'!$L207<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I207,\"\")","v":""},{"$f":"IFERROR(IF(M207=\"\",IF(AND(L207<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L207<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L207>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L207<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L207>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L207<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L207>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L207<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L207>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L207<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L207)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L207)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L207)=MONTH('Lease Option 1'!$D$13),YEAR($L207)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-04-01",{"$f":"IF(AND('Cash Flows'!$L207<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I207,\"\")","v":""},{"$f":"IFERROR(IF(T207=\"\",IF(AND(S207<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S207<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S207>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S207<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S207>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S207<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S207>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S207<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S207>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S207<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S207)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S207)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L207)=MONTH('Lease Option 2'!$D$13),YEAR($L207)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z207<$AB$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z207>='Ownership Option 1'!$D$25,Z207<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z207)=MONTH('Ownership Option 1'!$D$25),YEAR($L207)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z207+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z207+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z207)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z207)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE201:AE206)>0,IF(OR(MONTH(Z207)=6,MONTH(Z207)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z207)=6,MONTH(Z207)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z207)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z207>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z207)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z207)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z207)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z207)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK207<$AB$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN207>='Ownership Option 1'!$D$25,AK207<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK207)=MONTH('Ownership Option 1'!$D$25),YEAR($AK207)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK207+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK207+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK207)=6,MONTH(AK207)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK207)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV207<$AB$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN207>='Ownership Option 1'!$D$25,AV207<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK207)=MONTH('Ownership Option 1'!$D$25),YEAR($AK207)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV207+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV207>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV207)=6,MONTH(AV207)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV207)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG207<$AB$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN207>='Ownership Option 1'!$D$25,BG207<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK207)=MONTH('Ownership Option 1'!$D$25),YEAR($AK207)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG207<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG207>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 1'!$D$22),YEAR($DN207)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG207>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG207)=MONTH('Ownership Option 1'!$D$22),YEAR(BG207)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG207)=MONTH('Ownership Option 1'!$D$22),YEAR(BG207)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG207)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT207<$BV$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN207>='Ownership Option 2'!$D$25,BT207<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT207)=MONTH('Ownership Option 2'!$D25),YEAR($BT207)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT207+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT207+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT207)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT207)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY201:BY206)>0,IF(OR(MONTH(BT207)=6,MONTH(BT207)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT207)=6,MONTH(BT207)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT207)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT207)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE207<$BV$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN207>='Ownership Option 2'!$D$25,CE207<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK207)=MONTH('Ownership Option 2'!$D$25),YEAR($AK207)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE207+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE207+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE207)=6,MONTH(CE207)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE207)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP207<$BV$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN207>='Ownership Option 2'!$D$25,CP207<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK207)=MONTH('Ownership Option 2'!$D$25),YEAR($AK207)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP207+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP207>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP207)=6,MONTH(CP207)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP207)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA207<$BV$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA207>='Ownership Option 2'!$D$25,DA207<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA207)=MONTH('Ownership Option 2'!$D$25),YEAR($DA207)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA207<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA207>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA207)=MONTH('Ownership Option 2'!$D$22),YEAR($DA207)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA207>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA207)=MONTH('Ownership Option 2'!$D$22),YEAR(DA207)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA207)=MONTH('Ownership Option 2'!$D$22),YEAR(DA207)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA207)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN207<$DP$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN207>='Ownership Option 3'!$D$25,DN207<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 3'!$D$25),YEAR($DN207)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN207+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN207+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN207)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN207)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS201:DS206)>0,IF(OR(MONTH(DN207)=6,MONTH(DN207)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN207)=6,MONTH(DN207)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN207>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN207)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN207)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN207)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN207)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY207<$DP$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY207>='Ownership Option 3'!$D$25,DY207<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY207)=MONTH('Ownership Option 3'!$D$25),YEAR($DY207)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY207+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY207+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY207)=6,MONTH(DY207)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY207)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY207>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY207)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY207)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY207)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY207)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ207<$DP$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ207>='Ownership Option 3'!$D$25,EJ207<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ207)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ207)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ207+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ207>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ207)=6,MONTH(EJ207)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ207)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ207>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ207)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ207)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ207)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ207)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ207)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU207<$DP$19,$I207,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU207>='Ownership Option 3'!$D$25,EU207<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU207)=MONTH('Ownership Option 3'!$D$25),YEAR($EU207)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU207<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU207>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU207)=MONTH('Ownership Option 3'!$D$22),YEAR($EU207)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU207>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU207)=MONTH('Ownership Option 3'!$D$22),YEAR(EU207)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU207)=MONTH('Ownership Option 3'!$D$22),YEAR(EU207)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU207)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[184,"1915-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B208>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B208)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B208))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B208>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B208)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B208))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B208>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B208)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B208))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B208>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B208)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B208))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B208>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B208)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B208))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B208>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B208)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B208)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B208)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B208))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B208-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-05-01",{"$f":"IF(AND('Cash Flows'!$L208<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I208,\"\")","v":""},{"$f":"IFERROR(IF(M208=\"\",IF(AND(L208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L208<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L208>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L208)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L208)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L208)=MONTH('Lease Option 1'!$D$13),YEAR($L208)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-05-01",{"$f":"IF(AND('Cash Flows'!$L208<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I208,\"\")","v":""},{"$f":"IFERROR(IF(T208=\"\",IF(AND(S208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S208<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S208>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S208)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S208)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L208)=MONTH('Lease Option 2'!$D$13),YEAR($L208)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z208<$AB$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z208>='Ownership Option 1'!$D$25,Z208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z208)=MONTH('Ownership Option 1'!$D$25),YEAR($L208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z208+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z208+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z208)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z208)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE202:AE207)>0,IF(OR(MONTH(Z208)=6,MONTH(Z208)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z208)=6,MONTH(Z208)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK208<$AB$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN208>='Ownership Option 1'!$D$25,AK208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK208+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK208+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK208)=6,MONTH(AK208)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV208<$AB$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN208>='Ownership Option 1'!$D$25,AV208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV208+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV208>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV208)=6,MONTH(AV208)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG208<$AB$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN208>='Ownership Option 1'!$D$25,BG208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG208<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG208>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 1'!$D$22),YEAR($DN208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG208)=MONTH('Ownership Option 1'!$D$22),YEAR(BG208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG208)=MONTH('Ownership Option 1'!$D$22),YEAR(BG208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT208<$BV$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN208>='Ownership Option 2'!$D$25,BT208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT208)=MONTH('Ownership Option 2'!$D25),YEAR($BT208)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT208+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT208+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT208)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT208)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY202:BY207)>0,IF(OR(MONTH(BT208)=6,MONTH(BT208)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT208)=6,MONTH(BT208)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE208<$BV$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN208>='Ownership Option 2'!$D$25,CE208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK208)=MONTH('Ownership Option 2'!$D$25),YEAR($AK208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE208+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE208+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE208)=6,MONTH(CE208)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP208<$BV$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN208>='Ownership Option 2'!$D$25,CP208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK208)=MONTH('Ownership Option 2'!$D$25),YEAR($AK208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP208+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP208>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP208)=6,MONTH(CP208)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA208<$BV$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA208>='Ownership Option 2'!$D$25,DA208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA208)=MONTH('Ownership Option 2'!$D$25),YEAR($DA208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA208<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA208>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA208)=MONTH('Ownership Option 2'!$D$22),YEAR($DA208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA208)=MONTH('Ownership Option 2'!$D$22),YEAR(DA208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA208)=MONTH('Ownership Option 2'!$D$22),YEAR(DA208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN208<$DP$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN208>='Ownership Option 3'!$D$25,DN208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 3'!$D$25),YEAR($DN208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN208+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN208+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN208)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN208)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS202:DS207)>0,IF(OR(MONTH(DN208)=6,MONTH(DN208)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN208)=6,MONTH(DN208)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY208<$DP$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY208>='Ownership Option 3'!$D$25,DY208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY208)=MONTH('Ownership Option 3'!$D$25),YEAR($DY208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY208+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY208+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY208)=6,MONTH(DY208)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ208<$DP$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ208>='Ownership Option 3'!$D$25,EJ208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ208)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ208+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ208>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ208)=6,MONTH(EJ208)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU208<$DP$19,$I208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU208>='Ownership Option 3'!$D$25,EU208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU208)=MONTH('Ownership Option 3'!$D$25),YEAR($EU208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU208<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU208>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU208)=MONTH('Ownership Option 3'!$D$22),YEAR($EU208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU208)=MONTH('Ownership Option 3'!$D$22),YEAR(EU208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU208)=MONTH('Ownership Option 3'!$D$22),YEAR(EU208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[185,"1915-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B209>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B209))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B209))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B209)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B209))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B209))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B209))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B209>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B209))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B209))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B209)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B209))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B209))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B209))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B209>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B209))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B209))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B209)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B209))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B209))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B209))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B209>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B209))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B209))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B209)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B209))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B209))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B209))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B209>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B209))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B209))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B209)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B209))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B209))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B209))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B209>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B209))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B209)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B209))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B209)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B209))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B209)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B209))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B209))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B209-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-06-01",{"$f":"IF(AND('Cash Flows'!$L209<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I209,\"\")","v":""},{"$f":"IFERROR(IF(M209=\"\",IF(AND(L209<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L209<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L209>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L209<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L209>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L209<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L209>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L209<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L209>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L209<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L209)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L209)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L209)=MONTH('Lease Option 1'!$D$13),YEAR($L209)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-06-01",{"$f":"IF(AND('Cash Flows'!$L209<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I209,\"\")","v":""},{"$f":"IFERROR(IF(T209=\"\",IF(AND(S209<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S209<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S209>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S209<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S209>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S209<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S209>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S209<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S209>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S209<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S209)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S209)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L209)=MONTH('Lease Option 2'!$D$13),YEAR($L209)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z209<$AB$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z209>='Ownership Option 1'!$D$25,Z209<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z209)=MONTH('Ownership Option 1'!$D$25),YEAR($L209)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z209+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z209+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z209)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z209)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE203:AE208)>0,IF(OR(MONTH(Z209)=6,MONTH(Z209)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z209)=6,MONTH(Z209)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z209)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z209>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z209)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z209)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z209)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z209)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK209<$AB$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN209>='Ownership Option 1'!$D$25,AK209<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK209)=MONTH('Ownership Option 1'!$D$25),YEAR($AK209)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK209+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK209+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK209)=6,MONTH(AK209)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK209)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV209<$AB$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN209>='Ownership Option 1'!$D$25,AV209<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK209)=MONTH('Ownership Option 1'!$D$25),YEAR($AK209)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV209+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV209>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV209)=6,MONTH(AV209)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV209)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG209<$AB$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN209>='Ownership Option 1'!$D$25,BG209<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK209)=MONTH('Ownership Option 1'!$D$25),YEAR($AK209)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG209<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG209>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 1'!$D$22),YEAR($DN209)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG209>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG209)=MONTH('Ownership Option 1'!$D$22),YEAR(BG209)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG209)=MONTH('Ownership Option 1'!$D$22),YEAR(BG209)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG209)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT209<$BV$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN209>='Ownership Option 2'!$D$25,BT209<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT209)=MONTH('Ownership Option 2'!$D25),YEAR($BT209)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT209+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT209+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT209)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT209)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY203:BY208)>0,IF(OR(MONTH(BT209)=6,MONTH(BT209)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT209)=6,MONTH(BT209)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT209)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT209)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE209<$BV$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN209>='Ownership Option 2'!$D$25,CE209<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK209)=MONTH('Ownership Option 2'!$D$25),YEAR($AK209)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE209+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE209+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE209)=6,MONTH(CE209)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE209)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP209<$BV$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN209>='Ownership Option 2'!$D$25,CP209<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK209)=MONTH('Ownership Option 2'!$D$25),YEAR($AK209)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP209+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP209>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP209)=6,MONTH(CP209)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP209)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA209<$BV$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA209>='Ownership Option 2'!$D$25,DA209<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA209)=MONTH('Ownership Option 2'!$D$25),YEAR($DA209)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA209<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA209>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA209)=MONTH('Ownership Option 2'!$D$22),YEAR($DA209)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA209>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA209)=MONTH('Ownership Option 2'!$D$22),YEAR(DA209)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA209)=MONTH('Ownership Option 2'!$D$22),YEAR(DA209)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA209)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN209<$DP$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN209>='Ownership Option 3'!$D$25,DN209<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 3'!$D$25),YEAR($DN209)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN209+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN209+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN209)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN209)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS203:DS208)>0,IF(OR(MONTH(DN209)=6,MONTH(DN209)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN209)=6,MONTH(DN209)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN209>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN209)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN209)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN209)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN209)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY209<$DP$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY209>='Ownership Option 3'!$D$25,DY209<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY209)=MONTH('Ownership Option 3'!$D$25),YEAR($DY209)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY209+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY209+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY209)=6,MONTH(DY209)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY209)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY209>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY209)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY209)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY209)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY209)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ209<$DP$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ209>='Ownership Option 3'!$D$25,EJ209<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ209)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ209)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ209+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ209>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ209)=6,MONTH(EJ209)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ209)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ209>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ209)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ209)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ209)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ209)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ209)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU209<$DP$19,$I209,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU209>='Ownership Option 3'!$D$25,EU209<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU209)=MONTH('Ownership Option 3'!$D$25),YEAR($EU209)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU209<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU209>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU209)=MONTH('Ownership Option 3'!$D$22),YEAR($EU209)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU209>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU209)=MONTH('Ownership Option 3'!$D$22),YEAR(EU209)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU209)=MONTH('Ownership Option 3'!$D$22),YEAR(EU209)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU209)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[186,"1915-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B210>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B210))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B210))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B210)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B210))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B210))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B210))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B210>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B210))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B210))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B210)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B210))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B210))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B210))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B210>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B210))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B210))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B210)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B210))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B210))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B210))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B210>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B210))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B210))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B210)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B210))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B210))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B210))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B210>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B210))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B210))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B210)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B210))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B210))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B210))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B210>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B210))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B210)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B210))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B210)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B210))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B210)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B210))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B210))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B210-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-07-01",{"$f":"IF(AND('Cash Flows'!$L210<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I210,\"\")","v":""},{"$f":"IFERROR(IF(M210=\"\",IF(AND(L210<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L210<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L210>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L210<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L210>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L210<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L210>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L210<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L210>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L210<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L210)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L210)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L210)=MONTH('Lease Option 1'!$D$13),YEAR($L210)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-07-01",{"$f":"IF(AND('Cash Flows'!$L210<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I210,\"\")","v":""},{"$f":"IFERROR(IF(T210=\"\",IF(AND(S210<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S210<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S210>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S210<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S210>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S210<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S210>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S210<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S210>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S210<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S210)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S210)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L210)=MONTH('Lease Option 2'!$D$13),YEAR($L210)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z210<$AB$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z210>='Ownership Option 1'!$D$25,Z210<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z210)=MONTH('Ownership Option 1'!$D$25),YEAR($L210)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z210+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z210+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z210)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z210)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE204:AE209)>0,IF(OR(MONTH(Z210)=6,MONTH(Z210)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z210)=6,MONTH(Z210)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z210)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z210>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z210)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z210)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z210)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z210)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK210<$AB$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN210>='Ownership Option 1'!$D$25,AK210<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK210)=MONTH('Ownership Option 1'!$D$25),YEAR($AK210)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK210+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK210+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK210)=6,MONTH(AK210)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK210)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV210<$AB$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN210>='Ownership Option 1'!$D$25,AV210<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK210)=MONTH('Ownership Option 1'!$D$25),YEAR($AK210)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV210+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV210>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV210)=6,MONTH(AV210)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV210)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG210<$AB$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN210>='Ownership Option 1'!$D$25,BG210<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK210)=MONTH('Ownership Option 1'!$D$25),YEAR($AK210)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG210<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG210>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 1'!$D$22),YEAR($DN210)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG210>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG210)=MONTH('Ownership Option 1'!$D$22),YEAR(BG210)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG210)=MONTH('Ownership Option 1'!$D$22),YEAR(BG210)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG210)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT210<$BV$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN210>='Ownership Option 2'!$D$25,BT210<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT210)=MONTH('Ownership Option 2'!$D25),YEAR($BT210)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT210+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT210+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT210)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT210)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY204:BY209)>0,IF(OR(MONTH(BT210)=6,MONTH(BT210)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT210)=6,MONTH(BT210)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT210)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT210)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE210<$BV$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN210>='Ownership Option 2'!$D$25,CE210<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK210)=MONTH('Ownership Option 2'!$D$25),YEAR($AK210)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE210+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE210+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE210)=6,MONTH(CE210)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE210)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP210<$BV$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN210>='Ownership Option 2'!$D$25,CP210<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK210)=MONTH('Ownership Option 2'!$D$25),YEAR($AK210)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP210+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP210>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP210)=6,MONTH(CP210)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP210)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA210<$BV$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA210>='Ownership Option 2'!$D$25,DA210<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA210)=MONTH('Ownership Option 2'!$D$25),YEAR($DA210)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA210<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA210>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA210)=MONTH('Ownership Option 2'!$D$22),YEAR($DA210)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA210>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA210)=MONTH('Ownership Option 2'!$D$22),YEAR(DA210)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA210)=MONTH('Ownership Option 2'!$D$22),YEAR(DA210)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA210)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN210<$DP$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN210>='Ownership Option 3'!$D$25,DN210<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 3'!$D$25),YEAR($DN210)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN210+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN210+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN210)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN210)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS204:DS209)>0,IF(OR(MONTH(DN210)=6,MONTH(DN210)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN210)=6,MONTH(DN210)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN210>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN210)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN210)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN210)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN210)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY210<$DP$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY210>='Ownership Option 3'!$D$25,DY210<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY210)=MONTH('Ownership Option 3'!$D$25),YEAR($DY210)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY210+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY210+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY210)=6,MONTH(DY210)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY210)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY210>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY210)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY210)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY210)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY210)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ210<$DP$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ210>='Ownership Option 3'!$D$25,EJ210<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ210)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ210)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ210+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ210>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ210)=6,MONTH(EJ210)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ210)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ210>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ210)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ210)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ210)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ210)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ210)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU210<$DP$19,$I210,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU210>='Ownership Option 3'!$D$25,EU210<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU210)=MONTH('Ownership Option 3'!$D$25),YEAR($EU210)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU210<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU210>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU210)=MONTH('Ownership Option 3'!$D$22),YEAR($EU210)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU210>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU210)=MONTH('Ownership Option 3'!$D$22),YEAR(EU210)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU210)=MONTH('Ownership Option 3'!$D$22),YEAR(EU210)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU210)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[187,"1915-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B211>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B211))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B211))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B211)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B211))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B211))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B211))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B211>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B211))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B211))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B211)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B211))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B211))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B211))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B211>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B211))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B211))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B211)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B211))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B211))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B211))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B211>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B211))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B211))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B211)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B211))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B211))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B211))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B211>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B211))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B211))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B211)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B211))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B211))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B211))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B211>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B211))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B211)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B211))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B211)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B211))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B211)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B211))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B211))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B211-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-08-01",{"$f":"IF(AND('Cash Flows'!$L211<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I211,\"\")","v":""},{"$f":"IFERROR(IF(M211=\"\",IF(AND(L211<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L211<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L211>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L211<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L211>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L211<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L211>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L211<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L211>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L211<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L211)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L211)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L211)=MONTH('Lease Option 1'!$D$13),YEAR($L211)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-08-01",{"$f":"IF(AND('Cash Flows'!$L211<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I211,\"\")","v":""},{"$f":"IFERROR(IF(T211=\"\",IF(AND(S211<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S211<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S211>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S211<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S211>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S211<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S211>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S211<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S211>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S211<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S211)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S211)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L211)=MONTH('Lease Option 2'!$D$13),YEAR($L211)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z211<$AB$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z211>='Ownership Option 1'!$D$25,Z211<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z211)=MONTH('Ownership Option 1'!$D$25),YEAR($L211)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z211+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z211+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z211)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z211)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE205:AE210)>0,IF(OR(MONTH(Z211)=6,MONTH(Z211)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z211)=6,MONTH(Z211)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z211)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z211>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z211)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z211)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z211)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z211)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK211<$AB$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN211>='Ownership Option 1'!$D$25,AK211<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK211)=MONTH('Ownership Option 1'!$D$25),YEAR($AK211)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK211+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK211+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK211)=6,MONTH(AK211)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK211)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV211<$AB$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN211>='Ownership Option 1'!$D$25,AV211<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK211)=MONTH('Ownership Option 1'!$D$25),YEAR($AK211)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV211+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV211>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV211)=6,MONTH(AV211)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV211)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG211<$AB$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN211>='Ownership Option 1'!$D$25,BG211<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK211)=MONTH('Ownership Option 1'!$D$25),YEAR($AK211)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG211<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG211>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 1'!$D$22),YEAR($DN211)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG211>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG211)=MONTH('Ownership Option 1'!$D$22),YEAR(BG211)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG211)=MONTH('Ownership Option 1'!$D$22),YEAR(BG211)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG211)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT211<$BV$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN211>='Ownership Option 2'!$D$25,BT211<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT211)=MONTH('Ownership Option 2'!$D25),YEAR($BT211)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT211+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT211+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT211)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT211)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY205:BY210)>0,IF(OR(MONTH(BT211)=6,MONTH(BT211)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT211)=6,MONTH(BT211)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT211)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT211)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE211<$BV$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN211>='Ownership Option 2'!$D$25,CE211<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK211)=MONTH('Ownership Option 2'!$D$25),YEAR($AK211)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE211+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE211+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE211)=6,MONTH(CE211)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE211)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP211<$BV$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN211>='Ownership Option 2'!$D$25,CP211<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK211)=MONTH('Ownership Option 2'!$D$25),YEAR($AK211)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP211+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP211>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP211)=6,MONTH(CP211)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP211)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA211<$BV$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA211>='Ownership Option 2'!$D$25,DA211<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA211)=MONTH('Ownership Option 2'!$D$25),YEAR($DA211)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA211<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA211>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA211)=MONTH('Ownership Option 2'!$D$22),YEAR($DA211)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA211>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA211)=MONTH('Ownership Option 2'!$D$22),YEAR(DA211)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA211)=MONTH('Ownership Option 2'!$D$22),YEAR(DA211)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA211)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN211<$DP$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN211>='Ownership Option 3'!$D$25,DN211<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 3'!$D$25),YEAR($DN211)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN211+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN211+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN211)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN211)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS205:DS210)>0,IF(OR(MONTH(DN211)=6,MONTH(DN211)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN211)=6,MONTH(DN211)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN211>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN211)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN211)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN211)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN211)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY211<$DP$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY211>='Ownership Option 3'!$D$25,DY211<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY211)=MONTH('Ownership Option 3'!$D$25),YEAR($DY211)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY211+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY211+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY211)=6,MONTH(DY211)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY211)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY211>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY211)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY211)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY211)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY211)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ211<$DP$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ211>='Ownership Option 3'!$D$25,EJ211<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ211)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ211)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ211+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ211>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ211)=6,MONTH(EJ211)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ211)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ211>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ211)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ211)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ211)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ211)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ211)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU211<$DP$19,$I211,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU211>='Ownership Option 3'!$D$25,EU211<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU211)=MONTH('Ownership Option 3'!$D$25),YEAR($EU211)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU211<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU211>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU211)=MONTH('Ownership Option 3'!$D$22),YEAR($EU211)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU211>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU211)=MONTH('Ownership Option 3'!$D$22),YEAR(EU211)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU211)=MONTH('Ownership Option 3'!$D$22),YEAR(EU211)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU211)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[188,"1915-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B212>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B212))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B212))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B212)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B212))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B212))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B212))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B212>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B212))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B212))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B212)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B212))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B212))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B212))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B212>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B212))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B212))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B212)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B212))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B212))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B212))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B212>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B212))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B212))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B212)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B212))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B212))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B212))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B212>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B212))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B212))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B212)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B212))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B212))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B212))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B212>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B212))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B212)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B212))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B212)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B212))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B212)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B212))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B212))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B212-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-09-01",{"$f":"IF(AND('Cash Flows'!$L212<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I212,\"\")","v":""},{"$f":"IFERROR(IF(M212=\"\",IF(AND(L212<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L212<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L212>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L212<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L212>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L212<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L212>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L212<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L212>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L212<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L212)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L212)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L212)=MONTH('Lease Option 1'!$D$13),YEAR($L212)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-09-01",{"$f":"IF(AND('Cash Flows'!$L212<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I212,\"\")","v":""},{"$f":"IFERROR(IF(T212=\"\",IF(AND(S212<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S212<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S212>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S212<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S212>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S212<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S212>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S212<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S212>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S212<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S212)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S212)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L212)=MONTH('Lease Option 2'!$D$13),YEAR($L212)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z212<$AB$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z212>='Ownership Option 1'!$D$25,Z212<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z212)=MONTH('Ownership Option 1'!$D$25),YEAR($L212)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z212+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z212+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z212)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z212)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE206:AE211)>0,IF(OR(MONTH(Z212)=6,MONTH(Z212)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z212)=6,MONTH(Z212)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z212)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z212>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z212)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z212)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z212)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z212)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK212<$AB$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN212>='Ownership Option 1'!$D$25,AK212<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK212)=MONTH('Ownership Option 1'!$D$25),YEAR($AK212)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK212+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK212+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK212)=6,MONTH(AK212)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK212)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV212<$AB$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN212>='Ownership Option 1'!$D$25,AV212<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK212)=MONTH('Ownership Option 1'!$D$25),YEAR($AK212)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV212+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV212>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV212)=6,MONTH(AV212)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV212)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG212<$AB$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN212>='Ownership Option 1'!$D$25,BG212<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK212)=MONTH('Ownership Option 1'!$D$25),YEAR($AK212)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG212<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG212>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 1'!$D$22),YEAR($DN212)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG212>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG212)=MONTH('Ownership Option 1'!$D$22),YEAR(BG212)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG212)=MONTH('Ownership Option 1'!$D$22),YEAR(BG212)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG212)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT212<$BV$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN212>='Ownership Option 2'!$D$25,BT212<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT212)=MONTH('Ownership Option 2'!$D25),YEAR($BT212)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT212+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT212+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT212)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT212)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY206:BY211)>0,IF(OR(MONTH(BT212)=6,MONTH(BT212)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT212)=6,MONTH(BT212)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT212)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT212)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE212<$BV$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN212>='Ownership Option 2'!$D$25,CE212<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK212)=MONTH('Ownership Option 2'!$D$25),YEAR($AK212)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE212+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE212+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE212)=6,MONTH(CE212)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE212)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP212<$BV$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN212>='Ownership Option 2'!$D$25,CP212<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK212)=MONTH('Ownership Option 2'!$D$25),YEAR($AK212)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP212+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP212>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP212)=6,MONTH(CP212)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP212)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA212<$BV$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA212>='Ownership Option 2'!$D$25,DA212<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA212)=MONTH('Ownership Option 2'!$D$25),YEAR($DA212)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA212<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA212>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA212)=MONTH('Ownership Option 2'!$D$22),YEAR($DA212)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA212>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA212)=MONTH('Ownership Option 2'!$D$22),YEAR(DA212)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA212)=MONTH('Ownership Option 2'!$D$22),YEAR(DA212)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA212)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN212<$DP$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN212>='Ownership Option 3'!$D$25,DN212<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 3'!$D$25),YEAR($DN212)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN212+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN212+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN212)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN212)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS206:DS211)>0,IF(OR(MONTH(DN212)=6,MONTH(DN212)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN212)=6,MONTH(DN212)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN212>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN212)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN212)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN212)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN212)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY212<$DP$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY212>='Ownership Option 3'!$D$25,DY212<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY212)=MONTH('Ownership Option 3'!$D$25),YEAR($DY212)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY212+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY212+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY212)=6,MONTH(DY212)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY212)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY212>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY212)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY212)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY212)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY212)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ212<$DP$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ212>='Ownership Option 3'!$D$25,EJ212<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ212)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ212)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ212+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ212>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ212)=6,MONTH(EJ212)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ212)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ212>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ212)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ212)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ212)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ212)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ212)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU212<$DP$19,$I212,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU212>='Ownership Option 3'!$D$25,EU212<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU212)=MONTH('Ownership Option 3'!$D$25),YEAR($EU212)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU212<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU212>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU212)=MONTH('Ownership Option 3'!$D$22),YEAR($EU212)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU212>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU212)=MONTH('Ownership Option 3'!$D$22),YEAR(EU212)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU212)=MONTH('Ownership Option 3'!$D$22),YEAR(EU212)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU212)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[189,"1915-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B213>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B213)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B213))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B213>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B213)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B213))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B213>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B213)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B213))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B213>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B213)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B213))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B213>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B213)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B213))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B213>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B213)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B213)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B213)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B213))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B213-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-10-01",{"$f":"IF(AND('Cash Flows'!$L213<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I213,\"\")","v":""},{"$f":"IFERROR(IF(M213=\"\",IF(AND(L213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L213<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L213>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L213)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L213)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L213)=MONTH('Lease Option 1'!$D$13),YEAR($L213)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-10-01",{"$f":"IF(AND('Cash Flows'!$L213<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I213,\"\")","v":""},{"$f":"IFERROR(IF(T213=\"\",IF(AND(S213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S213<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S213>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S213)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S213)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L213)=MONTH('Lease Option 2'!$D$13),YEAR($L213)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z213<$AB$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z213>='Ownership Option 1'!$D$25,Z213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z213)=MONTH('Ownership Option 1'!$D$25),YEAR($L213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z213+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z213+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z213)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z213)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE207:AE212)>0,IF(OR(MONTH(Z213)=6,MONTH(Z213)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z213)=6,MONTH(Z213)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK213<$AB$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN213>='Ownership Option 1'!$D$25,AK213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK213+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK213+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK213)=6,MONTH(AK213)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV213<$AB$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN213>='Ownership Option 1'!$D$25,AV213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV213+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV213>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV213)=6,MONTH(AV213)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG213<$AB$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN213>='Ownership Option 1'!$D$25,BG213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG213<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG213>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 1'!$D$22),YEAR($DN213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG213)=MONTH('Ownership Option 1'!$D$22),YEAR(BG213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG213)=MONTH('Ownership Option 1'!$D$22),YEAR(BG213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT213<$BV$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN213>='Ownership Option 2'!$D$25,BT213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT213)=MONTH('Ownership Option 2'!$D25),YEAR($BT213)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT213+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT213+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT213)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT213)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY207:BY212)>0,IF(OR(MONTH(BT213)=6,MONTH(BT213)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT213)=6,MONTH(BT213)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE213<$BV$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN213>='Ownership Option 2'!$D$25,CE213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK213)=MONTH('Ownership Option 2'!$D$25),YEAR($AK213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE213+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE213+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE213)=6,MONTH(CE213)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP213<$BV$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN213>='Ownership Option 2'!$D$25,CP213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK213)=MONTH('Ownership Option 2'!$D$25),YEAR($AK213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP213+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP213>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP213)=6,MONTH(CP213)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA213<$BV$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA213>='Ownership Option 2'!$D$25,DA213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA213)=MONTH('Ownership Option 2'!$D$25),YEAR($DA213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA213<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA213>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA213)=MONTH('Ownership Option 2'!$D$22),YEAR($DA213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA213)=MONTH('Ownership Option 2'!$D$22),YEAR(DA213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA213)=MONTH('Ownership Option 2'!$D$22),YEAR(DA213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN213<$DP$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN213>='Ownership Option 3'!$D$25,DN213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 3'!$D$25),YEAR($DN213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN213+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN213+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN213)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN213)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS207:DS212)>0,IF(OR(MONTH(DN213)=6,MONTH(DN213)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN213)=6,MONTH(DN213)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY213<$DP$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY213>='Ownership Option 3'!$D$25,DY213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY213)=MONTH('Ownership Option 3'!$D$25),YEAR($DY213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY213+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY213+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY213)=6,MONTH(DY213)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ213<$DP$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ213>='Ownership Option 3'!$D$25,EJ213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ213)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ213+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ213>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ213)=6,MONTH(EJ213)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU213<$DP$19,$I213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU213>='Ownership Option 3'!$D$25,EU213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU213)=MONTH('Ownership Option 3'!$D$25),YEAR($EU213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU213<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU213>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU213)=MONTH('Ownership Option 3'!$D$22),YEAR($EU213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU213)=MONTH('Ownership Option 3'!$D$22),YEAR(EU213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU213)=MONTH('Ownership Option 3'!$D$22),YEAR(EU213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[190,"1915-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B214>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B214)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B214))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B214>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B214)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B214))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B214>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B214)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B214))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B214>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B214)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B214))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B214>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B214)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B214))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B214>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B214)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B214)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B214)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B214))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B214-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-11-01",{"$f":"IF(AND('Cash Flows'!$L214<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I214,\"\")","v":""},{"$f":"IFERROR(IF(M214=\"\",IF(AND(L214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L214<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L214>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L214)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L214)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L214)=MONTH('Lease Option 1'!$D$13),YEAR($L214)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-11-01",{"$f":"IF(AND('Cash Flows'!$L214<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I214,\"\")","v":""},{"$f":"IFERROR(IF(T214=\"\",IF(AND(S214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S214<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S214>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S214)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S214)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L214)=MONTH('Lease Option 2'!$D$13),YEAR($L214)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z214<$AB$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z214>='Ownership Option 1'!$D$25,Z214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z214)=MONTH('Ownership Option 1'!$D$25),YEAR($L214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z214+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z214+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z214)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z214)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE208:AE213)>0,IF(OR(MONTH(Z214)=6,MONTH(Z214)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z214)=6,MONTH(Z214)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK214<$AB$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN214>='Ownership Option 1'!$D$25,AK214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK214+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK214+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK214)=6,MONTH(AK214)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV214<$AB$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN214>='Ownership Option 1'!$D$25,AV214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV214+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV214>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV214)=6,MONTH(AV214)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG214<$AB$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN214>='Ownership Option 1'!$D$25,BG214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG214<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG214>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 1'!$D$22),YEAR($DN214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG214)=MONTH('Ownership Option 1'!$D$22),YEAR(BG214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG214)=MONTH('Ownership Option 1'!$D$22),YEAR(BG214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT214<$BV$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN214>='Ownership Option 2'!$D$25,BT214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT214)=MONTH('Ownership Option 2'!$D25),YEAR($BT214)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT214+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT214+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT214)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT214)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY208:BY213)>0,IF(OR(MONTH(BT214)=6,MONTH(BT214)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT214)=6,MONTH(BT214)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE214<$BV$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN214>='Ownership Option 2'!$D$25,CE214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK214)=MONTH('Ownership Option 2'!$D$25),YEAR($AK214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE214+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE214+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE214)=6,MONTH(CE214)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP214<$BV$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN214>='Ownership Option 2'!$D$25,CP214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK214)=MONTH('Ownership Option 2'!$D$25),YEAR($AK214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP214+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP214>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP214)=6,MONTH(CP214)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA214<$BV$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA214>='Ownership Option 2'!$D$25,DA214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA214)=MONTH('Ownership Option 2'!$D$25),YEAR($DA214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA214<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA214>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA214)=MONTH('Ownership Option 2'!$D$22),YEAR($DA214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA214)=MONTH('Ownership Option 2'!$D$22),YEAR(DA214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA214)=MONTH('Ownership Option 2'!$D$22),YEAR(DA214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN214<$DP$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN214>='Ownership Option 3'!$D$25,DN214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 3'!$D$25),YEAR($DN214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN214+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN214+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN214)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN214)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS208:DS213)>0,IF(OR(MONTH(DN214)=6,MONTH(DN214)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN214)=6,MONTH(DN214)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY214<$DP$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY214>='Ownership Option 3'!$D$25,DY214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY214)=MONTH('Ownership Option 3'!$D$25),YEAR($DY214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY214+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY214+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY214)=6,MONTH(DY214)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ214<$DP$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ214>='Ownership Option 3'!$D$25,EJ214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ214)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ214+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ214>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ214)=6,MONTH(EJ214)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU214<$DP$19,$I214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU214>='Ownership Option 3'!$D$25,EU214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU214)=MONTH('Ownership Option 3'!$D$25),YEAR($EU214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU214<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU214>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU214)=MONTH('Ownership Option 3'!$D$22),YEAR($EU214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU214)=MONTH('Ownership Option 3'!$D$22),YEAR(EU214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU214)=MONTH('Ownership Option 3'!$D$22),YEAR(EU214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[191,"1915-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B215>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B215))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B215))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B215)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B215))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B215))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B215))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B215>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B215))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B215))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B215)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B215))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B215))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B215))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B215>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B215))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B215))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B215)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B215))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B215))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B215))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B215>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B215))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B215))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B215)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B215))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B215))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B215))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B215>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B215))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B215))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B215)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B215))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B215))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B215))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B215>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B215))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B215)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B215))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B215)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B215))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B215)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B215))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B215))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B215-TODAY())/365.25))),\"\")","v":""},0,0,null,"1915-12-01",{"$f":"IF(AND('Cash Flows'!$L215<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I215,\"\")","v":""},{"$f":"IFERROR(IF(M215=\"\",IF(AND(L215<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L215<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L215>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L215<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L215>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L215<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L215>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L215<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L215>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L215<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L215)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L215)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L215)=MONTH('Lease Option 1'!$D$13),YEAR($L215)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1915-12-01",{"$f":"IF(AND('Cash Flows'!$L215<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I215,\"\")","v":""},{"$f":"IFERROR(IF(T215=\"\",IF(AND(S215<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S215<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S215>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S215<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S215>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S215<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S215>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S215<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S215>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S215<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S215)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S215)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L215)=MONTH('Lease Option 2'!$D$13),YEAR($L215)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z215<$AB$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z215>='Ownership Option 1'!$D$25,Z215<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z215)=MONTH('Ownership Option 1'!$D$25),YEAR($L215)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z215+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z215+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z215)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z215)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE209:AE214)>0,IF(OR(MONTH(Z215)=6,MONTH(Z215)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z215)=6,MONTH(Z215)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z215)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z215>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z215)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z215)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z215)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z215)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1915-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK215<$AB$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN215>='Ownership Option 1'!$D$25,AK215<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK215)=MONTH('Ownership Option 1'!$D$25),YEAR($AK215)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK215+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK215+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK215)=6,MONTH(AK215)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK215)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV215<$AB$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN215>='Ownership Option 1'!$D$25,AV215<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK215)=MONTH('Ownership Option 1'!$D$25),YEAR($AK215)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV215+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV215>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV215)=6,MONTH(AV215)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV215)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG215<$AB$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN215>='Ownership Option 1'!$D$25,BG215<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK215)=MONTH('Ownership Option 1'!$D$25),YEAR($AK215)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG215<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG215>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 1'!$D$22),YEAR($DN215)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG215>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG215)=MONTH('Ownership Option 1'!$D$22),YEAR(BG215)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG215)=MONTH('Ownership Option 1'!$D$22),YEAR(BG215)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG215)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT215<$BV$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN215>='Ownership Option 2'!$D$25,BT215<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT215)=MONTH('Ownership Option 2'!$D25),YEAR($BT215)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT215+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT215+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT215)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT215)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY209:BY214)>0,IF(OR(MONTH(BT215)=6,MONTH(BT215)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT215)=6,MONTH(BT215)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT215)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT215)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE215<$BV$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN215>='Ownership Option 2'!$D$25,CE215<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK215)=MONTH('Ownership Option 2'!$D$25),YEAR($AK215)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE215+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE215+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE215)=6,MONTH(CE215)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE215)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP215<$BV$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN215>='Ownership Option 2'!$D$25,CP215<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK215)=MONTH('Ownership Option 2'!$D$25),YEAR($AK215)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP215+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP215>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP215)=6,MONTH(CP215)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP215)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA215<$BV$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA215>='Ownership Option 2'!$D$25,DA215<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA215)=MONTH('Ownership Option 2'!$D$25),YEAR($DA215)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA215<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA215>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA215)=MONTH('Ownership Option 2'!$D$22),YEAR($DA215)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA215>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA215)=MONTH('Ownership Option 2'!$D$22),YEAR(DA215)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA215)=MONTH('Ownership Option 2'!$D$22),YEAR(DA215)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA215)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1915-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN215<$DP$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN215>='Ownership Option 3'!$D$25,DN215<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 3'!$D$25),YEAR($DN215)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN215+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN215+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN215)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN215)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS209:DS214)>0,IF(OR(MONTH(DN215)=6,MONTH(DN215)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN215)=6,MONTH(DN215)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN215>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN215)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN215)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN215)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN215)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY215<$DP$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY215>='Ownership Option 3'!$D$25,DY215<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY215)=MONTH('Ownership Option 3'!$D$25),YEAR($DY215)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY215+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY215+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY215)=6,MONTH(DY215)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY215)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY215>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY215)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY215)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY215)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY215)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ215<$DP$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ215>='Ownership Option 3'!$D$25,EJ215<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ215)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ215)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ215+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ215>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ215)=6,MONTH(EJ215)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ215)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ215>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ215)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ215)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ215)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ215)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ215)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1915-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU215<$DP$19,$I215,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU215>='Ownership Option 3'!$D$25,EU215<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU215)=MONTH('Ownership Option 3'!$D$25),YEAR($EU215)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU215<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU215>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU215)=MONTH('Ownership Option 3'!$D$22),YEAR($EU215)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU215>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU215)=MONTH('Ownership Option 3'!$D$22),YEAR(EU215)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU215)=MONTH('Ownership Option 3'!$D$22),YEAR(EU215)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU215)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[192,"1916-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B216>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B216))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B216))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B216)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B216))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B216))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B216))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B216>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B216))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B216))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B216)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B216))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B216))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B216))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B216>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B216))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B216))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B216)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B216))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B216))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B216))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B216>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B216))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B216))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B216)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B216))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B216))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B216))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B216>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B216))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B216))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B216)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B216))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B216))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B216))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B216>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B216))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B216)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B216))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B216)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B216))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B216)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B216))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B216))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B216-TODAY())/365.25))),\"\")","v":""},{"$f":"SUM(C216:H216)","v":0},{"$f":"I216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF(AND('Cash Flows'!$L216<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I216,\"\")","v":""},{"$f":"IFERROR(IF(M216=\"\",IF(AND(L216<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L216<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L216>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L216<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L216>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L216<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L216>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L216<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L216>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L216<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L216)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L216)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L216)=MONTH('Lease Option 1'!$D$13),YEAR($L216)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,{"$f":"P216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF(AND('Cash Flows'!$L216<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I216,\"\")","v":""},{"$f":"IFERROR(IF(T216=\"\",IF(AND(S216<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S216<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S216>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S216<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S216>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S216<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S216>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S216<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S216>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S216<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S216)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S216)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L216)=MONTH('Lease Option 2'!$D$13),YEAR($L216)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,{"$f":"W216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z216<$AB$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z216>='Ownership Option 1'!$D$25,Z216<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z216)=MONTH('Ownership Option 1'!$D$25),YEAR($L216)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z216+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z216+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z216)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z216)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE210:AE215)>0,IF(OR(MONTH(Z216)=6,MONTH(Z216)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z216)=6,MONTH(Z216)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z216)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z216>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z216)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z216)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z216)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z216)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"AH216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},0,"1916-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK216<$AB$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN216>='Ownership Option 1'!$D$25,AK216<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK216)=MONTH('Ownership Option 1'!$D$25),YEAR($AK216)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK216+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK216+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK216)=6,MONTH(AK216)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK216)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AO216:AR216),\"\")","v":0},{"$f":"AS216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV216<$AB$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN216>='Ownership Option 1'!$D$25,AV216<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK216)=MONTH('Ownership Option 1'!$D$25),YEAR($AK216)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV216+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV216>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV216)=6,MONTH(AV216)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV216)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AZ216:BC216),\"\")","v":0},{"$f":"BD216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG216<$AB$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN216>='Ownership Option 1'!$D$25,BG216<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK216)=MONTH('Ownership Option 1'!$D$25),YEAR($AK216)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG216<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG216>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 1'!$D$22),YEAR($DN216)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG216>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG216)=MONTH('Ownership Option 1'!$D$22),YEAR(BG216)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG216)=MONTH('Ownership Option 1'!$D$22),YEAR(BG216)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG216)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"BO216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,null,null,"1916-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT216<$BV$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN216>='Ownership Option 2'!$D$25,BT216<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT216)=MONTH('Ownership Option 2'!$D25),YEAR($BT216)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"SUM(BU216:BW216)","v":0},{"$f":"IF(AND(BT216+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT216+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT216)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT216)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY210:BY215)>0,IF(OR(MONTH(BT216)=6,MONTH(BT216)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT216)=6,MONTH(BT216)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT216)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT216)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,{"$f":"CB216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE216<$BV$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN216>='Ownership Option 2'!$D$25,CE216<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK216)=MONTH('Ownership Option 2'!$D$25),YEAR($AK216)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE216+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE216+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE216)=6,MONTH(CE216)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE216)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CI216:CL216),\"\")","v":0},{"$f":"CM216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP216<$BV$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN216>='Ownership Option 2'!$D$25,CP216<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK216)=MONTH('Ownership Option 2'!$D$25),YEAR($AK216)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP216+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP216>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP216)=6,MONTH(CP216)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP216)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CT216:CW216),\"\")","v":0},{"$f":"CX216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA216<$BV$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA216>='Ownership Option 2'!$D$25,DA216<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA216)=MONTH('Ownership Option 2'!$D$25),YEAR($DA216)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA216<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA216>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA216)=MONTH('Ownership Option 2'!$D$22),YEAR($DA216)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA216>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA216)=MONTH('Ownership Option 2'!$D$22),YEAR(DA216)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA216)=MONTH('Ownership Option 2'!$D$22),YEAR(DA216)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA216)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN216<$DP$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN216>='Ownership Option 3'!$D$25,DN216<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 3'!$D$25),YEAR($DN216)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"SUM(DO216:DQ216)","v":0},{"$f":"IF(AND(DN216+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN216+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN216)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN216)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS210:DS215)>0,IF(OR(MONTH(DN216)=6,MONTH(DN216)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN216)=6,MONTH(DN216)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN216>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN216)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN216)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN216)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN216)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"DV216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY216<$DP$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY216>='Ownership Option 3'!$D$25,DY216<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY216)=MONTH('Ownership Option 3'!$D$25),YEAR($DY216)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY216+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY216+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY216)=6,MONTH(DY216)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY216)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY216>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY216)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY216)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY216)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY216)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EC216:EF216),\"\")","v":0},{"$f":"EG216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ216<$DP$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ216>='Ownership Option 3'!$D$25,EJ216<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ216)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ216)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ216+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ216>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ216)=6,MONTH(EJ216)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ216)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ216>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ216)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ216)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ216)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ216)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ216)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EN216:EQ216),\"\")","v":0},{"$f":"ER216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0},null,"1916-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU216<$DP$19,$I216,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU216>='Ownership Option 3'!$D$25,EU216<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU216)=MONTH('Ownership Option 3'!$D$25),YEAR($EU216)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU216<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU216>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU216)=MONTH('Ownership Option 3'!$D$22),YEAR($EU216)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU216>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU216)=MONTH('Ownership Option 3'!$D$22),YEAR(EU216)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU216)=MONTH('Ownership Option 3'!$D$22),YEAR(EU216)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU216)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"FC216/(1+((1+$D$6)^(1/12))-1)^$A216","v":0}]
[193,"1916-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B217>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B217))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B217))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B217)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B217))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B217))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B217))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B217>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B217))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B217))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B217)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B217))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B217))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B217))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B217>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B217))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B217))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B217)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B217))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B217))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B217))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B217>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B217))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B217))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B217)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B217))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B217))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B217))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B217>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B217))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B217))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B217)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B217))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B217))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B217))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B217>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B217))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B217)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B217))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B217)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B217))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B217)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B217))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B217))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B217-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-02-01",{"$f":"IF(AND('Cash Flows'!$L217<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I217,\"\")","v":""},{"$f":"IFERROR(IF(M217=\"\",IF(AND(L217<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L217<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L217>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L217<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L217>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L217<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L217>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L217<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L217>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L217<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L217)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L217)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L217)=MONTH('Lease Option 1'!$D$13),YEAR($L217)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-02-01",{"$f":"IF(AND('Cash Flows'!$L217<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I217,\"\")","v":""},{"$f":"IFERROR(IF(T217=\"\",IF(AND(S217<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S217<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S217>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S217<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S217>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S217<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S217>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S217<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S217>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S217<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S217)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S217)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L217)=MONTH('Lease Option 2'!$D$13),YEAR($L217)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T217:V217),\"\")","v":0},0,null,"1916-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z217<$AB$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z217>='Ownership Option 1'!$D$25,Z217<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z217)=MONTH('Ownership Option 1'!$D$25),YEAR($L217)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA217:AC217),\"\")","v":0},{"$f":"IF(AND(Z217+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z217+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z217)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z217)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE211:AE216)>0,IF(OR(MONTH(Z217)=6,MONTH(Z217)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z217)=6,MONTH(Z217)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z217)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z217>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z217)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z217)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z217)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z217)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD217:AG217),\"\")","v":0},0,{"$f":"AH217-CB217","v":0},"1916-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK217<$AB$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN217>='Ownership Option 1'!$D$25,AK217<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK217)=MONTH('Ownership Option 1'!$D$25),YEAR($AK217)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL217:AN217),\"\")","v":0},{"$f":"IF(AND(AK217+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK217+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK217)=6,MONTH(AK217)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK217)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV217<$AB$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN217>='Ownership Option 1'!$D$25,AV217<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK217)=MONTH('Ownership Option 1'!$D$25),YEAR($AK217)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW217:AY217),\"\")","v":0},{"$f":"IF(AND(AV217+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV217>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV217)=6,MONTH(AV217)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV217)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG217<$AB$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN217>='Ownership Option 1'!$D$25,BG217<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK217)=MONTH('Ownership Option 1'!$D$25),YEAR($AK217)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH217:BJ217),\"\")","v":0},{"$f":"IF(AND(BG217<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG217>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 1'!$D$22),YEAR($DN217)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG217>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG217)=MONTH('Ownership Option 1'!$D$22),YEAR(BG217)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG217)=MONTH('Ownership Option 1'!$D$22),YEAR(BG217)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG217)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT217<$BV$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN217>='Ownership Option 2'!$D$25,BT217<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT217)=MONTH('Ownership Option 2'!$D25),YEAR($BT217)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT217+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT217+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT217)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT217)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY211:BY216)>0,IF(OR(MONTH(BT217)=6,MONTH(BT217)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT217)=6,MONTH(BT217)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT217)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT217)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX217:CA217),\"\")","v":0},0,null,"1916-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE217<$BV$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN217>='Ownership Option 2'!$D$25,CE217<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK217)=MONTH('Ownership Option 2'!$D$25),YEAR($AK217)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF217:CH217),\"\")","v":0},{"$f":"IF(AND(CE217+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE217+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE217)=6,MONTH(CE217)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE217)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP217<$BV$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN217>='Ownership Option 2'!$D$25,CP217<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK217)=MONTH('Ownership Option 2'!$D$25),YEAR($AK217)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ217:CS217),\"\")","v":0},{"$f":"IF(AND(CP217+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP217>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP217)=6,MONTH(CP217)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP217)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA217<$BV$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA217>='Ownership Option 2'!$D$25,DA217<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA217)=MONTH('Ownership Option 2'!$D$25),YEAR($DA217)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA217<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA217>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA217)=MONTH('Ownership Option 2'!$D$22),YEAR($DA217)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA217>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA217)=MONTH('Ownership Option 2'!$D$22),YEAR(DA217)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA217)=MONTH('Ownership Option 2'!$D$22),YEAR(DA217)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA217)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN217<$DP$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN217>='Ownership Option 3'!$D$25,DN217<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 3'!$D$25),YEAR($DN217)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN217+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN217+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN217)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN217)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS211:DS216)>0,IF(OR(MONTH(DN217)=6,MONTH(DN217)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN217)=6,MONTH(DN217)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN217>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN217)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN217)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN217)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN217)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR217:DU217),\"\")","v":0},0,null,"1916-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY217<$DP$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY217>='Ownership Option 3'!$D$25,DY217<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY217)=MONTH('Ownership Option 3'!$D$25),YEAR($DY217)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ217:EB217),\"\")","v":0},{"$f":"IF(AND(DY217+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY217+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY217)=6,MONTH(DY217)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY217)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY217>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY217)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY217)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY217)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY217)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ217<$DP$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ217>='Ownership Option 3'!$D$25,EJ217<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ217)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ217)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK217:EM217),\"\")","v":0},{"$f":"IF(AND(EJ217+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ217>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ217)=6,MONTH(EJ217)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ217)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ217>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ217)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ217)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ217)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ217)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ217)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU217<$DP$19,$I217,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU217>='Ownership Option 3'!$D$25,EU217<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU217)=MONTH('Ownership Option 3'!$D$25),YEAR($EU217)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV217:EX217),\"\")","v":0},{"$f":"IF(AND(EU217<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU217>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU217)=MONTH('Ownership Option 3'!$D$22),YEAR($EU217)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU217>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU217)=MONTH('Ownership Option 3'!$D$22),YEAR(EU217)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU217)=MONTH('Ownership Option 3'!$D$22),YEAR(EU217)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU217)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[194,{"$f":"DATE(YEAR(B217),MONTH(B217)+1,1)","v":"1916-03-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B218>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B218))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B218))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B218)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B218))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B218))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B218))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B218>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B218))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B218))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B218)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B218))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B218))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B218))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B218>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B218))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B218))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B218)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B218))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B218))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B218))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B218>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B218))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B218))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B218)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B218))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B218))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B218))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B218>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B218))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B218))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B218)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B218))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B218))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B218))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B218>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B218))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B218)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B218))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B218)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B218))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B218)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B218))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B218))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B218-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B217),MONTH(B217)+1,1)","v":"1916-03-01"},{"$f":"IF(AND('Cash Flows'!$L218<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I218,\"\")","v":""},{"$f":"IFERROR(IF(M218=\"\",IF(AND(L218<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L218<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L218>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L218<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L218>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L218<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L218>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L218<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L218>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L218<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L218)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L218)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L218)=MONTH('Lease Option 1'!$D$13),YEAR($L218)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B217),MONTH(B217)+1,1)","v":"1916-03-01"},{"$f":"IF(AND('Cash Flows'!$L218<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I218,\"\")","v":""},{"$f":"IFERROR(IF(T218=\"\",IF(AND(S218<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S218<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S218>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S218<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S218>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S218<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S218>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S218<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S218>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S218<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S218)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S218)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L218)=MONTH('Lease Option 2'!$D$13),YEAR($L218)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z217),MONTH(Z217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z218<$AB$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z218>='Ownership Option 1'!$D$25,Z218<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z218)=MONTH('Ownership Option 1'!$D$25),YEAR($L218)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z218+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z218+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z218)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z218)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE212:AE217)>0,IF(OR(MONTH(Z218)=6,MONTH(Z218)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z218)=6,MONTH(Z218)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z218)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z218>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z218)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z218)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z218)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z218)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK217),MONTH(AK217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK218<$AB$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN218>='Ownership Option 1'!$D$25,AK218<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK218)=MONTH('Ownership Option 1'!$D$25),YEAR($AK218)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK218+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK218+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK218)=6,MONTH(AK218)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK218)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV217),MONTH(AV217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV218<$AB$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN218>='Ownership Option 1'!$D$25,AV218<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK218)=MONTH('Ownership Option 1'!$D$25),YEAR($AK218)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV218+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV218>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV218)=6,MONTH(AV218)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV218)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG217),MONTH(BG217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG218<$AB$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN218>='Ownership Option 1'!$D$25,BG218<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK218)=MONTH('Ownership Option 1'!$D$25),YEAR($AK218)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG218<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG218>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 1'!$D$22),YEAR($DN218)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG218>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG218)=MONTH('Ownership Option 1'!$D$22),YEAR(BG218)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG218)=MONTH('Ownership Option 1'!$D$22),YEAR(BG218)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG218)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK218:BN218),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT217),MONTH(BT217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT218<$BV$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN218>='Ownership Option 2'!$D$25,BT218<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT218)=MONTH('Ownership Option 2'!$D25),YEAR($BT218)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT218+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT218+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT218)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT218)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY212:BY217)>0,IF(OR(MONTH(BT218)=6,MONTH(BT218)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT218)=6,MONTH(BT218)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT218)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT218)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE217),MONTH(CE217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE218<$BV$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN218>='Ownership Option 2'!$D$25,CE218<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK218)=MONTH('Ownership Option 2'!$D$25),YEAR($AK218)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE218+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE218+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE218)=6,MONTH(CE218)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE218)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP217),MONTH(CP217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP218<$BV$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN218>='Ownership Option 2'!$D$25,CP218<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK218)=MONTH('Ownership Option 2'!$D$25),YEAR($AK218)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP218+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP218>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP218)=6,MONTH(CP218)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP218)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA217),MONTH(DA217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA218<$BV$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA218>='Ownership Option 2'!$D$25,DA218<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA218)=MONTH('Ownership Option 2'!$D$25),YEAR($DA218)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA218<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA218>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA218)=MONTH('Ownership Option 2'!$D$22),YEAR($DA218)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA218>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA218)=MONTH('Ownership Option 2'!$D$22),YEAR(DA218)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA218)=MONTH('Ownership Option 2'!$D$22),YEAR(DA218)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA218)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN217),MONTH(DN217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN218<$DP$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN218>='Ownership Option 3'!$D$25,DN218<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 3'!$D$25),YEAR($DN218)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN218+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN218+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN218)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN218)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS212:DS217)>0,IF(OR(MONTH(DN218)=6,MONTH(DN218)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN218)=6,MONTH(DN218)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN218>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN218)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN218)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN218)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN218)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY217),MONTH(DY217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY218<$DP$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY218>='Ownership Option 3'!$D$25,DY218<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY218)=MONTH('Ownership Option 3'!$D$25),YEAR($DY218)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY218+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY218+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY218)=6,MONTH(DY218)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY218)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY218>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY218)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY218)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY218)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY218)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ217),MONTH(EJ217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ218<$DP$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ218>='Ownership Option 3'!$D$25,EJ218<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ218)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ218)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ218+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ218>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ218)=6,MONTH(EJ218)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ218)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ218>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ218)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ218)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ218)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ218)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ218)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU217),MONTH(EU217)+1,1)","v":"1916-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU218<$DP$19,$I218,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU218>='Ownership Option 3'!$D$25,EU218<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU218)=MONTH('Ownership Option 3'!$D$25),YEAR($EU218)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU218<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU218>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU218)=MONTH('Ownership Option 3'!$D$22),YEAR($EU218)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU218>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU218)=MONTH('Ownership Option 3'!$D$22),YEAR(EU218)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU218)=MONTH('Ownership Option 3'!$D$22),YEAR(EU218)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU218)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY218:FB218),\"\")","v":0},0]
[195,"1916-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B219>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B219)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B219))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B219>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B219)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B219))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B219>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B219)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B219))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B219>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B219)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B219))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B219>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B219)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B219))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B219>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B219)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B219)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B219)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B219))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B219-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-04-01",{"$f":"IF(AND('Cash Flows'!$L219<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I219,\"\")","v":""},{"$f":"IFERROR(IF(M219=\"\",IF(AND(L219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L219<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L219>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L219)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L219)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L219)=MONTH('Lease Option 1'!$D$13),YEAR($L219)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-04-01",{"$f":"IF(AND('Cash Flows'!$L219<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I219,\"\")","v":""},{"$f":"IFERROR(IF(T219=\"\",IF(AND(S219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S219<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S219>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S219)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S219)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L219)=MONTH('Lease Option 2'!$D$13),YEAR($L219)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z219<$AB$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z219>='Ownership Option 1'!$D$25,Z219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z219)=MONTH('Ownership Option 1'!$D$25),YEAR($L219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z219+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z219+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z219)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z219)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE213:AE218)>0,IF(OR(MONTH(Z219)=6,MONTH(Z219)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z219)=6,MONTH(Z219)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK219<$AB$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN219>='Ownership Option 1'!$D$25,AK219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK219+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK219+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK219)=6,MONTH(AK219)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV219<$AB$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN219>='Ownership Option 1'!$D$25,AV219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV219+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV219>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV219)=6,MONTH(AV219)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG219<$AB$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN219>='Ownership Option 1'!$D$25,BG219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG219<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG219>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 1'!$D$22),YEAR($DN219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG219)=MONTH('Ownership Option 1'!$D$22),YEAR(BG219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG219)=MONTH('Ownership Option 1'!$D$22),YEAR(BG219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT219<$BV$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN219>='Ownership Option 2'!$D$25,BT219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT219)=MONTH('Ownership Option 2'!$D25),YEAR($BT219)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT219+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT219+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT219)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT219)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY213:BY218)>0,IF(OR(MONTH(BT219)=6,MONTH(BT219)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT219)=6,MONTH(BT219)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE219<$BV$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN219>='Ownership Option 2'!$D$25,CE219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK219)=MONTH('Ownership Option 2'!$D$25),YEAR($AK219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE219+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE219+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE219)=6,MONTH(CE219)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP219<$BV$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN219>='Ownership Option 2'!$D$25,CP219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK219)=MONTH('Ownership Option 2'!$D$25),YEAR($AK219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP219+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP219>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP219)=6,MONTH(CP219)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA219<$BV$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA219>='Ownership Option 2'!$D$25,DA219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA219)=MONTH('Ownership Option 2'!$D$25),YEAR($DA219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA219<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA219>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA219)=MONTH('Ownership Option 2'!$D$22),YEAR($DA219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA219)=MONTH('Ownership Option 2'!$D$22),YEAR(DA219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA219)=MONTH('Ownership Option 2'!$D$22),YEAR(DA219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN219<$DP$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN219>='Ownership Option 3'!$D$25,DN219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 3'!$D$25),YEAR($DN219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN219+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN219+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN219)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN219)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS213:DS218)>0,IF(OR(MONTH(DN219)=6,MONTH(DN219)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN219)=6,MONTH(DN219)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY219<$DP$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY219>='Ownership Option 3'!$D$25,DY219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY219)=MONTH('Ownership Option 3'!$D$25),YEAR($DY219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY219+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY219+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY219)=6,MONTH(DY219)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ219<$DP$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ219>='Ownership Option 3'!$D$25,EJ219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ219)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ219+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ219>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ219)=6,MONTH(EJ219)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU219<$DP$19,$I219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU219>='Ownership Option 3'!$D$25,EU219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU219)=MONTH('Ownership Option 3'!$D$25),YEAR($EU219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU219<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU219>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU219)=MONTH('Ownership Option 3'!$D$22),YEAR($EU219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU219)=MONTH('Ownership Option 3'!$D$22),YEAR(EU219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU219)=MONTH('Ownership Option 3'!$D$22),YEAR(EU219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[196,"1916-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B220>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B220))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B220))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B220)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B220))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B220))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B220))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B220>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B220))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B220))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B220)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B220))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B220))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B220))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B220>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B220))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B220))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B220)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B220))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B220))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B220))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B220>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B220))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B220))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B220)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B220))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B220))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B220))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B220>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B220))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B220))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B220)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B220))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B220))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B220))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B220>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B220))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B220)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B220))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B220)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B220))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B220)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B220))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B220))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B220-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-05-01",{"$f":"IF(AND('Cash Flows'!$L220<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I220,\"\")","v":""},{"$f":"IFERROR(IF(M220=\"\",IF(AND(L220<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L220<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L220>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L220<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L220>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L220<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L220>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L220<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L220>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L220<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L220)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L220)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L220)=MONTH('Lease Option 1'!$D$13),YEAR($L220)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-05-01",{"$f":"IF(AND('Cash Flows'!$L220<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I220,\"\")","v":""},{"$f":"IFERROR(IF(T220=\"\",IF(AND(S220<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S220<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S220>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S220<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S220>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S220<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S220>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S220<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S220>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S220<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S220)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S220)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L220)=MONTH('Lease Option 2'!$D$13),YEAR($L220)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z220<$AB$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z220>='Ownership Option 1'!$D$25,Z220<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z220)=MONTH('Ownership Option 1'!$D$25),YEAR($L220)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z220+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z220+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z220)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z220)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE214:AE219)>0,IF(OR(MONTH(Z220)=6,MONTH(Z220)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z220)=6,MONTH(Z220)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z220)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z220>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z220)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z220)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z220)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z220)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK220<$AB$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN220>='Ownership Option 1'!$D$25,AK220<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK220)=MONTH('Ownership Option 1'!$D$25),YEAR($AK220)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK220+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK220+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK220)=6,MONTH(AK220)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK220)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV220<$AB$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN220>='Ownership Option 1'!$D$25,AV220<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK220)=MONTH('Ownership Option 1'!$D$25),YEAR($AK220)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV220+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV220>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV220)=6,MONTH(AV220)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV220)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG220<$AB$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN220>='Ownership Option 1'!$D$25,BG220<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK220)=MONTH('Ownership Option 1'!$D$25),YEAR($AK220)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG220<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG220>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 1'!$D$22),YEAR($DN220)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG220>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG220)=MONTH('Ownership Option 1'!$D$22),YEAR(BG220)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG220)=MONTH('Ownership Option 1'!$D$22),YEAR(BG220)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG220)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT220<$BV$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN220>='Ownership Option 2'!$D$25,BT220<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT220)=MONTH('Ownership Option 2'!$D25),YEAR($BT220)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT220+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT220+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT220)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT220)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY214:BY219)>0,IF(OR(MONTH(BT220)=6,MONTH(BT220)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT220)=6,MONTH(BT220)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT220)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT220)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE220<$BV$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN220>='Ownership Option 2'!$D$25,CE220<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK220)=MONTH('Ownership Option 2'!$D$25),YEAR($AK220)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE220+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE220+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE220)=6,MONTH(CE220)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE220)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP220<$BV$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN220>='Ownership Option 2'!$D$25,CP220<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK220)=MONTH('Ownership Option 2'!$D$25),YEAR($AK220)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP220+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP220>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP220)=6,MONTH(CP220)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP220)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA220<$BV$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA220>='Ownership Option 2'!$D$25,DA220<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA220)=MONTH('Ownership Option 2'!$D$25),YEAR($DA220)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA220<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA220>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA220)=MONTH('Ownership Option 2'!$D$22),YEAR($DA220)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA220>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA220)=MONTH('Ownership Option 2'!$D$22),YEAR(DA220)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA220)=MONTH('Ownership Option 2'!$D$22),YEAR(DA220)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA220)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN220<$DP$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN220>='Ownership Option 3'!$D$25,DN220<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 3'!$D$25),YEAR($DN220)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN220+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN220+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN220)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN220)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS214:DS219)>0,IF(OR(MONTH(DN220)=6,MONTH(DN220)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN220)=6,MONTH(DN220)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN220>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN220)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN220)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN220)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN220)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY220<$DP$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY220>='Ownership Option 3'!$D$25,DY220<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY220)=MONTH('Ownership Option 3'!$D$25),YEAR($DY220)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY220+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY220+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY220)=6,MONTH(DY220)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY220)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY220>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY220)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY220)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY220)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY220)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ220<$DP$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ220>='Ownership Option 3'!$D$25,EJ220<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ220)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ220)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ220+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ220>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ220)=6,MONTH(EJ220)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ220)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ220>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ220)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ220)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ220)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ220)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ220)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU220<$DP$19,$I220,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU220>='Ownership Option 3'!$D$25,EU220<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU220)=MONTH('Ownership Option 3'!$D$25),YEAR($EU220)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU220<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU220>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU220)=MONTH('Ownership Option 3'!$D$22),YEAR($EU220)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU220>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU220)=MONTH('Ownership Option 3'!$D$22),YEAR(EU220)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU220)=MONTH('Ownership Option 3'!$D$22),YEAR(EU220)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU220)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[197,"1916-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B221>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B221))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B221))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B221)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B221))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B221))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B221))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B221>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B221))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B221))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B221)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B221))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B221))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B221))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B221>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B221))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B221))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B221)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B221))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B221))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B221))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B221>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B221))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B221))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B221)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B221))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B221))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B221))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B221>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B221))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B221))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B221)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B221))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B221))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B221))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B221>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B221))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B221)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B221))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B221)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B221))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B221)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B221))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B221))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B221-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-06-01",{"$f":"IF(AND('Cash Flows'!$L221<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I221,\"\")","v":""},{"$f":"IFERROR(IF(M221=\"\",IF(AND(L221<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L221<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L221>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L221<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L221>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L221<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L221>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L221<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L221>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L221<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L221)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L221)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L221)=MONTH('Lease Option 1'!$D$13),YEAR($L221)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-06-01",{"$f":"IF(AND('Cash Flows'!$L221<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I221,\"\")","v":""},{"$f":"IFERROR(IF(T221=\"\",IF(AND(S221<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S221<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S221>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S221<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S221>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S221<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S221>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S221<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S221>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S221<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S221)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S221)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L221)=MONTH('Lease Option 2'!$D$13),YEAR($L221)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z221<$AB$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z221>='Ownership Option 1'!$D$25,Z221<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z221)=MONTH('Ownership Option 1'!$D$25),YEAR($L221)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z221+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z221+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z221)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z221)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE215:AE220)>0,IF(OR(MONTH(Z221)=6,MONTH(Z221)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z221)=6,MONTH(Z221)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z221)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z221>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z221)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z221)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z221)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z221)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK221<$AB$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN221>='Ownership Option 1'!$D$25,AK221<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK221)=MONTH('Ownership Option 1'!$D$25),YEAR($AK221)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK221+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK221+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK221)=6,MONTH(AK221)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK221)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV221<$AB$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN221>='Ownership Option 1'!$D$25,AV221<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK221)=MONTH('Ownership Option 1'!$D$25),YEAR($AK221)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV221+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV221>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV221)=6,MONTH(AV221)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV221)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG221<$AB$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN221>='Ownership Option 1'!$D$25,BG221<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK221)=MONTH('Ownership Option 1'!$D$25),YEAR($AK221)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG221<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG221>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 1'!$D$22),YEAR($DN221)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG221>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG221)=MONTH('Ownership Option 1'!$D$22),YEAR(BG221)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG221)=MONTH('Ownership Option 1'!$D$22),YEAR(BG221)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG221)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT221<$BV$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN221>='Ownership Option 2'!$D$25,BT221<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT221)=MONTH('Ownership Option 2'!$D25),YEAR($BT221)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT221+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT221+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT221)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT221)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY215:BY220)>0,IF(OR(MONTH(BT221)=6,MONTH(BT221)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT221)=6,MONTH(BT221)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT221)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT221)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE221<$BV$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN221>='Ownership Option 2'!$D$25,CE221<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK221)=MONTH('Ownership Option 2'!$D$25),YEAR($AK221)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE221+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE221+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE221)=6,MONTH(CE221)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE221)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP221<$BV$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN221>='Ownership Option 2'!$D$25,CP221<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK221)=MONTH('Ownership Option 2'!$D$25),YEAR($AK221)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP221+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP221>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP221)=6,MONTH(CP221)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP221)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA221<$BV$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA221>='Ownership Option 2'!$D$25,DA221<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA221)=MONTH('Ownership Option 2'!$D$25),YEAR($DA221)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA221<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA221>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA221)=MONTH('Ownership Option 2'!$D$22),YEAR($DA221)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA221>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA221)=MONTH('Ownership Option 2'!$D$22),YEAR(DA221)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA221)=MONTH('Ownership Option 2'!$D$22),YEAR(DA221)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA221)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN221<$DP$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN221>='Ownership Option 3'!$D$25,DN221<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 3'!$D$25),YEAR($DN221)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN221+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN221+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN221)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN221)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS215:DS220)>0,IF(OR(MONTH(DN221)=6,MONTH(DN221)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN221)=6,MONTH(DN221)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN221>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN221)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN221)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN221)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN221)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY221<$DP$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY221>='Ownership Option 3'!$D$25,DY221<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY221)=MONTH('Ownership Option 3'!$D$25),YEAR($DY221)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY221+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY221+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY221)=6,MONTH(DY221)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY221)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY221>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY221)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY221)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY221)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY221)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ221<$DP$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ221>='Ownership Option 3'!$D$25,EJ221<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ221)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ221)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ221+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ221>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ221)=6,MONTH(EJ221)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ221)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ221>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ221)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ221)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ221)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ221)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ221)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU221<$DP$19,$I221,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU221>='Ownership Option 3'!$D$25,EU221<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU221)=MONTH('Ownership Option 3'!$D$25),YEAR($EU221)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU221<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU221>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU221)=MONTH('Ownership Option 3'!$D$22),YEAR($EU221)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU221>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU221)=MONTH('Ownership Option 3'!$D$22),YEAR(EU221)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU221)=MONTH('Ownership Option 3'!$D$22),YEAR(EU221)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU221)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[198,"1916-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B222>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B222))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B222))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B222)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B222))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B222))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B222))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B222>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B222))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B222))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B222)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B222))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B222))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B222))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B222>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B222))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B222))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B222)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B222))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B222))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B222))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B222>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B222))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B222))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B222)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B222))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B222))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B222))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B222>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B222))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B222))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B222)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B222))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B222))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B222))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B222>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B222))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B222)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B222))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B222)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B222))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B222)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B222))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B222))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B222-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-07-01",{"$f":"IF(AND('Cash Flows'!$L222<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I222,\"\")","v":""},{"$f":"IFERROR(IF(M222=\"\",IF(AND(L222<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L222<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L222>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L222<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L222>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L222<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L222>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L222<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L222>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L222<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L222)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L222)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L222)=MONTH('Lease Option 1'!$D$13),YEAR($L222)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-07-01",{"$f":"IF(AND('Cash Flows'!$L222<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I222,\"\")","v":""},{"$f":"IFERROR(IF(T222=\"\",IF(AND(S222<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S222<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S222>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S222<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S222>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S222<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S222>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S222<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S222>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S222<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S222)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S222)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L222)=MONTH('Lease Option 2'!$D$13),YEAR($L222)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z222<$AB$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z222>='Ownership Option 1'!$D$25,Z222<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z222)=MONTH('Ownership Option 1'!$D$25),YEAR($L222)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z222+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z222+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z222)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z222)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE216:AE221)>0,IF(OR(MONTH(Z222)=6,MONTH(Z222)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z222)=6,MONTH(Z222)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z222)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z222>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z222)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z222)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z222)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z222)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK222<$AB$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN222>='Ownership Option 1'!$D$25,AK222<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK222)=MONTH('Ownership Option 1'!$D$25),YEAR($AK222)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK222+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK222+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK222)=6,MONTH(AK222)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK222)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV222<$AB$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN222>='Ownership Option 1'!$D$25,AV222<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK222)=MONTH('Ownership Option 1'!$D$25),YEAR($AK222)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV222+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV222>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV222)=6,MONTH(AV222)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV222)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG222<$AB$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN222>='Ownership Option 1'!$D$25,BG222<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK222)=MONTH('Ownership Option 1'!$D$25),YEAR($AK222)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG222<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG222>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 1'!$D$22),YEAR($DN222)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG222>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG222)=MONTH('Ownership Option 1'!$D$22),YEAR(BG222)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG222)=MONTH('Ownership Option 1'!$D$22),YEAR(BG222)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG222)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT222<$BV$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN222>='Ownership Option 2'!$D$25,BT222<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT222)=MONTH('Ownership Option 2'!$D25),YEAR($BT222)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT222+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT222+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT222)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT222)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY216:BY221)>0,IF(OR(MONTH(BT222)=6,MONTH(BT222)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT222)=6,MONTH(BT222)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT222)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT222)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE222<$BV$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN222>='Ownership Option 2'!$D$25,CE222<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK222)=MONTH('Ownership Option 2'!$D$25),YEAR($AK222)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE222+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE222+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE222)=6,MONTH(CE222)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE222)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP222<$BV$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN222>='Ownership Option 2'!$D$25,CP222<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK222)=MONTH('Ownership Option 2'!$D$25),YEAR($AK222)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP222+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP222>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP222)=6,MONTH(CP222)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP222)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA222<$BV$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA222>='Ownership Option 2'!$D$25,DA222<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA222)=MONTH('Ownership Option 2'!$D$25),YEAR($DA222)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA222<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA222>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA222)=MONTH('Ownership Option 2'!$D$22),YEAR($DA222)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA222>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA222)=MONTH('Ownership Option 2'!$D$22),YEAR(DA222)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA222)=MONTH('Ownership Option 2'!$D$22),YEAR(DA222)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA222)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN222<$DP$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN222>='Ownership Option 3'!$D$25,DN222<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 3'!$D$25),YEAR($DN222)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN222+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN222+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN222)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN222)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS216:DS221)>0,IF(OR(MONTH(DN222)=6,MONTH(DN222)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN222)=6,MONTH(DN222)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN222>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN222)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN222)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN222)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN222)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY222<$DP$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY222>='Ownership Option 3'!$D$25,DY222<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY222)=MONTH('Ownership Option 3'!$D$25),YEAR($DY222)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY222+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY222+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY222)=6,MONTH(DY222)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY222)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY222>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY222)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY222)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY222)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY222)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ222<$DP$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ222>='Ownership Option 3'!$D$25,EJ222<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ222)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ222)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ222+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ222>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ222)=6,MONTH(EJ222)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ222)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ222>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ222)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ222)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ222)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ222)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ222)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU222<$DP$19,$I222,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU222>='Ownership Option 3'!$D$25,EU222<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU222)=MONTH('Ownership Option 3'!$D$25),YEAR($EU222)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU222<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU222>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU222)=MONTH('Ownership Option 3'!$D$22),YEAR($EU222)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU222>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU222)=MONTH('Ownership Option 3'!$D$22),YEAR(EU222)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU222)=MONTH('Ownership Option 3'!$D$22),YEAR(EU222)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU222)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[199,"1916-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B223>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B223))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B223))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B223)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B223))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B223))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B223))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B223>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B223))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B223))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B223)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B223))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B223))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B223))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B223>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B223))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B223))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B223)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B223))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B223))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B223))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B223>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B223))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B223))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B223)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B223))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B223))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B223))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B223>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B223))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B223))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B223)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B223))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B223))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B223))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B223>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B223))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B223)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B223))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B223)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B223))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B223)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B223))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B223))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B223-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-08-01",{"$f":"IF(AND('Cash Flows'!$L223<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I223,\"\")","v":""},{"$f":"IFERROR(IF(M223=\"\",IF(AND(L223<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L223<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L223>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L223<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L223>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L223<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L223>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L223<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L223>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L223<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L223)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L223)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L223)=MONTH('Lease Option 1'!$D$13),YEAR($L223)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M223:O223),\"\")","v":0},0,null,"1916-08-01",{"$f":"IF(AND('Cash Flows'!$L223<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I223,\"\")","v":""},{"$f":"IFERROR(IF(T223=\"\",IF(AND(S223<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S223<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S223>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S223<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S223>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S223<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S223>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S223<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S223>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S223<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S223)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S223)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L223)=MONTH('Lease Option 2'!$D$13),YEAR($L223)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z223<$AB$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z223>='Ownership Option 1'!$D$25,Z223<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z223)=MONTH('Ownership Option 1'!$D$25),YEAR($L223)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z223+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z223+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z223)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z223)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE217:AE222)>0,IF(OR(MONTH(Z223)=6,MONTH(Z223)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z223)=6,MONTH(Z223)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z223)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z223>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z223)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z223)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z223)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z223)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK223<$AB$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN223>='Ownership Option 1'!$D$25,AK223<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK223)=MONTH('Ownership Option 1'!$D$25),YEAR($AK223)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK223+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK223+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK223)=6,MONTH(AK223)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK223)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV223<$AB$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN223>='Ownership Option 1'!$D$25,AV223<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK223)=MONTH('Ownership Option 1'!$D$25),YEAR($AK223)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV223+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV223>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV223)=6,MONTH(AV223)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV223)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG223<$AB$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN223>='Ownership Option 1'!$D$25,BG223<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK223)=MONTH('Ownership Option 1'!$D$25),YEAR($AK223)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG223<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG223>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 1'!$D$22),YEAR($DN223)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG223>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG223)=MONTH('Ownership Option 1'!$D$22),YEAR(BG223)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG223)=MONTH('Ownership Option 1'!$D$22),YEAR(BG223)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG223)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT223<$BV$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN223>='Ownership Option 2'!$D$25,BT223<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT223)=MONTH('Ownership Option 2'!$D25),YEAR($BT223)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT223+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT223+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT223)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT223)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY217:BY222)>0,IF(OR(MONTH(BT223)=6,MONTH(BT223)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT223)=6,MONTH(BT223)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT223)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT223)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE223<$BV$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN223>='Ownership Option 2'!$D$25,CE223<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK223)=MONTH('Ownership Option 2'!$D$25),YEAR($AK223)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE223+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE223+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE223)=6,MONTH(CE223)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE223)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP223<$BV$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN223>='Ownership Option 2'!$D$25,CP223<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK223)=MONTH('Ownership Option 2'!$D$25),YEAR($AK223)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP223+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP223>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP223)=6,MONTH(CP223)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP223)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA223<$BV$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA223>='Ownership Option 2'!$D$25,DA223<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA223)=MONTH('Ownership Option 2'!$D$25),YEAR($DA223)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA223<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA223>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA223)=MONTH('Ownership Option 2'!$D$22),YEAR($DA223)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA223>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA223)=MONTH('Ownership Option 2'!$D$22),YEAR(DA223)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA223)=MONTH('Ownership Option 2'!$D$22),YEAR(DA223)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA223)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN223<$DP$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN223>='Ownership Option 3'!$D$25,DN223<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 3'!$D$25),YEAR($DN223)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN223+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN223+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN223)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN223)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS217:DS222)>0,IF(OR(MONTH(DN223)=6,MONTH(DN223)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN223)=6,MONTH(DN223)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN223>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN223)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN223)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN223)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN223)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY223<$DP$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY223>='Ownership Option 3'!$D$25,DY223<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY223)=MONTH('Ownership Option 3'!$D$25),YEAR($DY223)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY223+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY223+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY223)=6,MONTH(DY223)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY223)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY223>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY223)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY223)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY223)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY223)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ223<$DP$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ223>='Ownership Option 3'!$D$25,EJ223<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ223)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ223)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ223+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ223>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ223)=6,MONTH(EJ223)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ223)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ223>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ223)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ223)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ223)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ223)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ223)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU223<$DP$19,$I223,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU223>='Ownership Option 3'!$D$25,EU223<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU223)=MONTH('Ownership Option 3'!$D$25),YEAR($EU223)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU223<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU223>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU223)=MONTH('Ownership Option 3'!$D$22),YEAR($EU223)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU223>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU223)=MONTH('Ownership Option 3'!$D$22),YEAR(EU223)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU223)=MONTH('Ownership Option 3'!$D$22),YEAR(EU223)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU223)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[200,"1916-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B224>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B224))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B224))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B224)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B224))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B224))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B224))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B224>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B224))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B224))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B224)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B224))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B224))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B224))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B224>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B224))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B224))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B224)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B224))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B224))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B224))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B224>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B224))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B224))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B224)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B224))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B224))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B224))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B224>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B224))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B224))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B224)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B224))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B224))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B224))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B224>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B224))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B224)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B224))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B224)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B224))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B224)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B224))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B224))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B224-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-09-01",{"$f":"IF(AND('Cash Flows'!$L224<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I224,\"\")","v":""},{"$f":"IFERROR(IF(M224=\"\",IF(AND(L224<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L224<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L224>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L224<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L224>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L224<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L224>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L224<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L224>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L224<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L224)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L224)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L224)=MONTH('Lease Option 1'!$D$13),YEAR($L224)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-09-01",{"$f":"IF(AND('Cash Flows'!$L224<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I224,\"\")","v":""},{"$f":"IFERROR(IF(T224=\"\",IF(AND(S224<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S224<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S224>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S224<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S224>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S224<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S224>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S224<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S224>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S224<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S224)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S224)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L224)=MONTH('Lease Option 2'!$D$13),YEAR($L224)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z224<$AB$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z224>='Ownership Option 1'!$D$25,Z224<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z224)=MONTH('Ownership Option 1'!$D$25),YEAR($L224)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z224+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z224+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z224)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z224)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE218:AE223)>0,IF(OR(MONTH(Z224)=6,MONTH(Z224)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z224)=6,MONTH(Z224)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z224)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z224>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z224)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z224)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z224)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z224)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK224<$AB$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN224>='Ownership Option 1'!$D$25,AK224<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK224)=MONTH('Ownership Option 1'!$D$25),YEAR($AK224)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK224+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK224+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK224)=6,MONTH(AK224)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK224)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV224<$AB$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN224>='Ownership Option 1'!$D$25,AV224<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK224)=MONTH('Ownership Option 1'!$D$25),YEAR($AK224)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV224+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV224>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV224)=6,MONTH(AV224)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV224)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG224<$AB$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN224>='Ownership Option 1'!$D$25,BG224<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK224)=MONTH('Ownership Option 1'!$D$25),YEAR($AK224)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG224<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG224>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 1'!$D$22),YEAR($DN224)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG224>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG224)=MONTH('Ownership Option 1'!$D$22),YEAR(BG224)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG224)=MONTH('Ownership Option 1'!$D$22),YEAR(BG224)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG224)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT224<$BV$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN224>='Ownership Option 2'!$D$25,BT224<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT224)=MONTH('Ownership Option 2'!$D25),YEAR($BT224)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT224+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT224+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT224)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT224)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY218:BY223)>0,IF(OR(MONTH(BT224)=6,MONTH(BT224)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT224)=6,MONTH(BT224)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT224)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT224)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE224<$BV$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN224>='Ownership Option 2'!$D$25,CE224<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK224)=MONTH('Ownership Option 2'!$D$25),YEAR($AK224)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE224+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE224+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE224)=6,MONTH(CE224)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE224)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP224<$BV$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN224>='Ownership Option 2'!$D$25,CP224<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK224)=MONTH('Ownership Option 2'!$D$25),YEAR($AK224)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP224+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP224>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP224)=6,MONTH(CP224)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP224)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA224<$BV$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA224>='Ownership Option 2'!$D$25,DA224<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA224)=MONTH('Ownership Option 2'!$D$25),YEAR($DA224)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA224<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA224>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA224)=MONTH('Ownership Option 2'!$D$22),YEAR($DA224)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA224>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA224)=MONTH('Ownership Option 2'!$D$22),YEAR(DA224)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA224)=MONTH('Ownership Option 2'!$D$22),YEAR(DA224)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA224)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN224<$DP$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN224>='Ownership Option 3'!$D$25,DN224<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 3'!$D$25),YEAR($DN224)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN224+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN224+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN224)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN224)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS218:DS223)>0,IF(OR(MONTH(DN224)=6,MONTH(DN224)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN224)=6,MONTH(DN224)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN224>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN224)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN224)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN224)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN224)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY224<$DP$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY224>='Ownership Option 3'!$D$25,DY224<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY224)=MONTH('Ownership Option 3'!$D$25),YEAR($DY224)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY224+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY224+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY224)=6,MONTH(DY224)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY224)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY224>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY224)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY224)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY224)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY224)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ224<$DP$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ224>='Ownership Option 3'!$D$25,EJ224<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ224)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ224)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ224+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ224>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ224)=6,MONTH(EJ224)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ224)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ224>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ224)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ224)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ224)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ224)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ224)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU224<$DP$19,$I224,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU224>='Ownership Option 3'!$D$25,EU224<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU224)=MONTH('Ownership Option 3'!$D$25),YEAR($EU224)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU224<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU224>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU224)=MONTH('Ownership Option 3'!$D$22),YEAR($EU224)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU224>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU224)=MONTH('Ownership Option 3'!$D$22),YEAR(EU224)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU224)=MONTH('Ownership Option 3'!$D$22),YEAR(EU224)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU224)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[201,"1916-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B225>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B225))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B225))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B225)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B225))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B225))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B225))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B225>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B225))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B225))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B225)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B225))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B225))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B225))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B225>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B225))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B225))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B225)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B225))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B225))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B225))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B225>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B225))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B225))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B225)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B225))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B225))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B225))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B225>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B225))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B225))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B225)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B225))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B225))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B225))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B225>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B225))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B225)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B225))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B225)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B225))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B225)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B225))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B225))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B225-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-10-01",{"$f":"IF(AND('Cash Flows'!$L225<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I225,\"\")","v":""},{"$f":"IFERROR(IF(M225=\"\",IF(AND(L225<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L225<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L225>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L225<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L225>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L225<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L225>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L225<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L225>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L225<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L225)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L225)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L225)=MONTH('Lease Option 1'!$D$13),YEAR($L225)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-10-01",{"$f":"IF(AND('Cash Flows'!$L225<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I225,\"\")","v":""},{"$f":"IFERROR(IF(T225=\"\",IF(AND(S225<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S225<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S225>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S225<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S225>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S225<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S225>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S225<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S225>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S225<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S225)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S225)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L225)=MONTH('Lease Option 2'!$D$13),YEAR($L225)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z225<$AB$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z225>='Ownership Option 1'!$D$25,Z225<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z225)=MONTH('Ownership Option 1'!$D$25),YEAR($L225)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z225+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z225+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z225)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z225)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE219:AE224)>0,IF(OR(MONTH(Z225)=6,MONTH(Z225)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z225)=6,MONTH(Z225)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z225)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z225>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z225)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z225)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z225)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z225)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK225<$AB$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN225>='Ownership Option 1'!$D$25,AK225<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK225)=MONTH('Ownership Option 1'!$D$25),YEAR($AK225)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK225+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK225+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK225)=6,MONTH(AK225)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK225)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV225<$AB$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN225>='Ownership Option 1'!$D$25,AV225<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK225)=MONTH('Ownership Option 1'!$D$25),YEAR($AK225)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV225+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV225>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV225)=6,MONTH(AV225)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV225)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG225<$AB$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN225>='Ownership Option 1'!$D$25,BG225<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK225)=MONTH('Ownership Option 1'!$D$25),YEAR($AK225)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG225<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG225>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 1'!$D$22),YEAR($DN225)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG225>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG225)=MONTH('Ownership Option 1'!$D$22),YEAR(BG225)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG225)=MONTH('Ownership Option 1'!$D$22),YEAR(BG225)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG225)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT225<$BV$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN225>='Ownership Option 2'!$D$25,BT225<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT225)=MONTH('Ownership Option 2'!$D25),YEAR($BT225)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT225+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT225+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT225)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT225)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY219:BY224)>0,IF(OR(MONTH(BT225)=6,MONTH(BT225)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT225)=6,MONTH(BT225)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT225)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT225)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE225<$BV$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN225>='Ownership Option 2'!$D$25,CE225<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK225)=MONTH('Ownership Option 2'!$D$25),YEAR($AK225)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE225+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE225+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE225)=6,MONTH(CE225)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE225)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP225<$BV$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN225>='Ownership Option 2'!$D$25,CP225<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK225)=MONTH('Ownership Option 2'!$D$25),YEAR($AK225)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP225+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP225>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP225)=6,MONTH(CP225)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP225)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA225<$BV$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA225>='Ownership Option 2'!$D$25,DA225<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA225)=MONTH('Ownership Option 2'!$D$25),YEAR($DA225)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA225<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA225>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA225)=MONTH('Ownership Option 2'!$D$22),YEAR($DA225)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA225>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA225)=MONTH('Ownership Option 2'!$D$22),YEAR(DA225)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA225)=MONTH('Ownership Option 2'!$D$22),YEAR(DA225)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA225)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN225<$DP$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN225>='Ownership Option 3'!$D$25,DN225<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 3'!$D$25),YEAR($DN225)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN225+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN225+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN225)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN225)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS219:DS224)>0,IF(OR(MONTH(DN225)=6,MONTH(DN225)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN225)=6,MONTH(DN225)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN225>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN225)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN225)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN225)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN225)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY225<$DP$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY225>='Ownership Option 3'!$D$25,DY225<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY225)=MONTH('Ownership Option 3'!$D$25),YEAR($DY225)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY225+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY225+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY225)=6,MONTH(DY225)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY225)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY225>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY225)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY225)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY225)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY225)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ225<$DP$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ225>='Ownership Option 3'!$D$25,EJ225<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ225)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ225)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ225+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ225>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ225)=6,MONTH(EJ225)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ225)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ225>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ225)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ225)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ225)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ225)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ225)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU225<$DP$19,$I225,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU225>='Ownership Option 3'!$D$25,EU225<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU225)=MONTH('Ownership Option 3'!$D$25),YEAR($EU225)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU225<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU225>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU225)=MONTH('Ownership Option 3'!$D$22),YEAR($EU225)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU225>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU225)=MONTH('Ownership Option 3'!$D$22),YEAR(EU225)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU225)=MONTH('Ownership Option 3'!$D$22),YEAR(EU225)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU225)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[202,"1916-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B226>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B226))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B226))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B226)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B226))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B226))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B226))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B226>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B226))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B226))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B226)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B226))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B226))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B226))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B226>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B226))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B226))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B226)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B226))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B226))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B226))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B226>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B226))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B226))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B226)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B226))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B226))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B226))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B226>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B226))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B226))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B226)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B226))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B226))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B226))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B226>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B226))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B226)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B226))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B226)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B226))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B226)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B226))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B226))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B226-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-11-01",{"$f":"IF(AND('Cash Flows'!$L226<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I226,\"\")","v":""},{"$f":"IFERROR(IF(M226=\"\",IF(AND(L226<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L226<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L226>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L226<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L226>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L226<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L226>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L226<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L226>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L226<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L226)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L226)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L226)=MONTH('Lease Option 1'!$D$13),YEAR($L226)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-11-01",{"$f":"IF(AND('Cash Flows'!$L226<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I226,\"\")","v":""},{"$f":"IFERROR(IF(T226=\"\",IF(AND(S226<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S226<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S226>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S226<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S226>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S226<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S226>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S226<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S226>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S226<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S226)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S226)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L226)=MONTH('Lease Option 2'!$D$13),YEAR($L226)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z226<$AB$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z226>='Ownership Option 1'!$D$25,Z226<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z226)=MONTH('Ownership Option 1'!$D$25),YEAR($L226)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z226+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z226+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z226)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z226)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE220:AE225)>0,IF(OR(MONTH(Z226)=6,MONTH(Z226)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z226)=6,MONTH(Z226)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z226)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z226>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z226)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z226)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z226)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z226)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK226<$AB$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN226>='Ownership Option 1'!$D$25,AK226<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK226)=MONTH('Ownership Option 1'!$D$25),YEAR($AK226)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK226+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK226+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK226)=6,MONTH(AK226)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK226)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV226<$AB$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN226>='Ownership Option 1'!$D$25,AV226<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK226)=MONTH('Ownership Option 1'!$D$25),YEAR($AK226)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV226+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV226>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV226)=6,MONTH(AV226)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV226)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG226<$AB$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN226>='Ownership Option 1'!$D$25,BG226<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK226)=MONTH('Ownership Option 1'!$D$25),YEAR($AK226)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG226<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG226>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 1'!$D$22),YEAR($DN226)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG226>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG226)=MONTH('Ownership Option 1'!$D$22),YEAR(BG226)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG226)=MONTH('Ownership Option 1'!$D$22),YEAR(BG226)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG226)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT226<$BV$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN226>='Ownership Option 2'!$D$25,BT226<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT226)=MONTH('Ownership Option 2'!$D25),YEAR($BT226)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT226+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT226+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT226)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT226)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY220:BY225)>0,IF(OR(MONTH(BT226)=6,MONTH(BT226)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT226)=6,MONTH(BT226)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT226)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT226)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE226<$BV$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN226>='Ownership Option 2'!$D$25,CE226<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK226)=MONTH('Ownership Option 2'!$D$25),YEAR($AK226)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE226+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE226+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE226)=6,MONTH(CE226)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE226)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP226<$BV$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN226>='Ownership Option 2'!$D$25,CP226<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK226)=MONTH('Ownership Option 2'!$D$25),YEAR($AK226)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP226+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP226>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP226)=6,MONTH(CP226)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP226)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA226<$BV$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA226>='Ownership Option 2'!$D$25,DA226<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA226)=MONTH('Ownership Option 2'!$D$25),YEAR($DA226)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA226<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA226>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA226)=MONTH('Ownership Option 2'!$D$22),YEAR($DA226)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA226>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA226)=MONTH('Ownership Option 2'!$D$22),YEAR(DA226)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA226)=MONTH('Ownership Option 2'!$D$22),YEAR(DA226)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA226)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN226<$DP$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN226>='Ownership Option 3'!$D$25,DN226<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 3'!$D$25),YEAR($DN226)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN226+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN226+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN226)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN226)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS220:DS225)>0,IF(OR(MONTH(DN226)=6,MONTH(DN226)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN226)=6,MONTH(DN226)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN226>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN226)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN226)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN226)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN226)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY226<$DP$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY226>='Ownership Option 3'!$D$25,DY226<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY226)=MONTH('Ownership Option 3'!$D$25),YEAR($DY226)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY226+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY226+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY226)=6,MONTH(DY226)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY226)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY226>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY226)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY226)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY226)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY226)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ226<$DP$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ226>='Ownership Option 3'!$D$25,EJ226<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ226)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ226)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ226+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ226>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ226)=6,MONTH(EJ226)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ226)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ226>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ226)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ226)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ226)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ226)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ226)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU226<$DP$19,$I226,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU226>='Ownership Option 3'!$D$25,EU226<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU226)=MONTH('Ownership Option 3'!$D$25),YEAR($EU226)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU226<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU226>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU226)=MONTH('Ownership Option 3'!$D$22),YEAR($EU226)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU226>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU226)=MONTH('Ownership Option 3'!$D$22),YEAR(EU226)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU226)=MONTH('Ownership Option 3'!$D$22),YEAR(EU226)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU226)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[203,"1916-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B227>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B227))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B227))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B227)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B227))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B227))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B227))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B227>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B227))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B227))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B227)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B227))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B227))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B227))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B227>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B227))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B227))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B227)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B227))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B227))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B227))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B227>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B227))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B227))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B227)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B227))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B227))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B227))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B227>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B227))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B227))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B227)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B227))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B227))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B227))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B227>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B227))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B227)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B227))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B227)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B227))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B227)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B227))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B227))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B227-TODAY())/365.25))),\"\")","v":""},0,0,null,"1916-12-01",{"$f":"IF(AND('Cash Flows'!$L227<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I227,\"\")","v":""},{"$f":"IFERROR(IF(M227=\"\",IF(AND(L227<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L227<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L227>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L227<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L227>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L227<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L227>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L227<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L227>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L227<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L227)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L227)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L227)=MONTH('Lease Option 1'!$D$13),YEAR($L227)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1916-12-01",{"$f":"IF(AND('Cash Flows'!$L227<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I227,\"\")","v":""},{"$f":"IFERROR(IF(T227=\"\",IF(AND(S227<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S227<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S227>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S227<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S227>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S227<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S227>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S227<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S227>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S227<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S227)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S227)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L227)=MONTH('Lease Option 2'!$D$13),YEAR($L227)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z227<$AB$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z227>='Ownership Option 1'!$D$25,Z227<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z227)=MONTH('Ownership Option 1'!$D$25),YEAR($L227)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z227+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z227+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z227)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z227)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE221:AE226)>0,IF(OR(MONTH(Z227)=6,MONTH(Z227)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z227)=6,MONTH(Z227)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z227)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z227>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z227)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z227)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z227)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z227)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1916-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK227<$AB$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN227>='Ownership Option 1'!$D$25,AK227<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK227)=MONTH('Ownership Option 1'!$D$25),YEAR($AK227)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK227+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK227+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK227)=6,MONTH(AK227)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK227)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV227<$AB$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN227>='Ownership Option 1'!$D$25,AV227<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK227)=MONTH('Ownership Option 1'!$D$25),YEAR($AK227)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV227+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV227>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV227)=6,MONTH(AV227)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV227)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG227<$AB$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN227>='Ownership Option 1'!$D$25,BG227<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK227)=MONTH('Ownership Option 1'!$D$25),YEAR($AK227)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG227<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG227>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 1'!$D$22),YEAR($DN227)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG227>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG227)=MONTH('Ownership Option 1'!$D$22),YEAR(BG227)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG227)=MONTH('Ownership Option 1'!$D$22),YEAR(BG227)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG227)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT227<$BV$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN227>='Ownership Option 2'!$D$25,BT227<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT227)=MONTH('Ownership Option 2'!$D25),YEAR($BT227)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT227+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT227+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT227)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT227)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY221:BY226)>0,IF(OR(MONTH(BT227)=6,MONTH(BT227)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT227)=6,MONTH(BT227)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT227)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT227)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE227<$BV$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN227>='Ownership Option 2'!$D$25,CE227<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK227)=MONTH('Ownership Option 2'!$D$25),YEAR($AK227)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE227+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE227+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE227)=6,MONTH(CE227)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE227)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP227<$BV$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN227>='Ownership Option 2'!$D$25,CP227<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK227)=MONTH('Ownership Option 2'!$D$25),YEAR($AK227)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP227+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP227>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP227)=6,MONTH(CP227)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP227)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA227<$BV$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA227>='Ownership Option 2'!$D$25,DA227<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA227)=MONTH('Ownership Option 2'!$D$25),YEAR($DA227)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA227<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA227>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA227)=MONTH('Ownership Option 2'!$D$22),YEAR($DA227)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA227>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA227)=MONTH('Ownership Option 2'!$D$22),YEAR(DA227)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA227)=MONTH('Ownership Option 2'!$D$22),YEAR(DA227)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA227)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1916-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN227<$DP$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN227>='Ownership Option 3'!$D$25,DN227<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 3'!$D$25),YEAR($DN227)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN227+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN227+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN227)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN227)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS221:DS226)>0,IF(OR(MONTH(DN227)=6,MONTH(DN227)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN227)=6,MONTH(DN227)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN227>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN227)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN227)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN227)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN227)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY227<$DP$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY227>='Ownership Option 3'!$D$25,DY227<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY227)=MONTH('Ownership Option 3'!$D$25),YEAR($DY227)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY227+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY227+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY227)=6,MONTH(DY227)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY227)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY227>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY227)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY227)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY227)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY227)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ227<$DP$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ227>='Ownership Option 3'!$D$25,EJ227<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ227)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ227)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ227+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ227>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ227)=6,MONTH(EJ227)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ227)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ227>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ227)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ227)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ227)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ227)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ227)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1916-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU227<$DP$19,$I227,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU227>='Ownership Option 3'!$D$25,EU227<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU227)=MONTH('Ownership Option 3'!$D$25),YEAR($EU227)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU227<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU227>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU227)=MONTH('Ownership Option 3'!$D$22),YEAR($EU227)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU227>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU227)=MONTH('Ownership Option 3'!$D$22),YEAR(EU227)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU227)=MONTH('Ownership Option 3'!$D$22),YEAR(EU227)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU227)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[204,"1917-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B228>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B228))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B228))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B228)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B228))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B228))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B228))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B228>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B228))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B228))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B228)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B228))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B228))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B228))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B228>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B228))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B228))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B228)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B228))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B228))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B228))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B228>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B228))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B228))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B228)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B228))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B228))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B228))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B228>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B228))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B228))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B228)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B228))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B228))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B228))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B228>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B228))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B228)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B228))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B228)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B228))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B228)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B228))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B228))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B228-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-01-01",{"$f":"IF(AND('Cash Flows'!$L228<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I228,\"\")","v":""},{"$f":"IFERROR(IF(M228=\"\",IF(AND(L228<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L228<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L228>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L228<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L228>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L228<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L228>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L228<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L228>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L228<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L228)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L228)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L228)=MONTH('Lease Option 1'!$D$13),YEAR($L228)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-01-01",{"$f":"IF(AND('Cash Flows'!$L228<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I228,\"\")","v":""},{"$f":"IFERROR(IF(T228=\"\",IF(AND(S228<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S228<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S228>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S228<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S228>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S228<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S228>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S228<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S228>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S228<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S228)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S228)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L228)=MONTH('Lease Option 2'!$D$13),YEAR($L228)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z228<$AB$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z228>='Ownership Option 1'!$D$25,Z228<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z228)=MONTH('Ownership Option 1'!$D$25),YEAR($L228)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z228+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z228+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z228)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z228)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE222:AE227)>0,IF(OR(MONTH(Z228)=6,MONTH(Z228)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z228)=6,MONTH(Z228)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z228)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z228>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z228)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z228)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z228)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z228)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK228<$AB$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN228>='Ownership Option 1'!$D$25,AK228<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK228)=MONTH('Ownership Option 1'!$D$25),YEAR($AK228)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK228+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK228+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK228)=6,MONTH(AK228)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK228)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV228<$AB$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN228>='Ownership Option 1'!$D$25,AV228<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK228)=MONTH('Ownership Option 1'!$D$25),YEAR($AK228)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV228+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV228>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV228)=6,MONTH(AV228)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV228)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG228<$AB$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN228>='Ownership Option 1'!$D$25,BG228<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK228)=MONTH('Ownership Option 1'!$D$25),YEAR($AK228)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG228<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG228>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 1'!$D$22),YEAR($DN228)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG228>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG228)=MONTH('Ownership Option 1'!$D$22),YEAR(BG228)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG228)=MONTH('Ownership Option 1'!$D$22),YEAR(BG228)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG228)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT228<$BV$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN228>='Ownership Option 2'!$D$25,BT228<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT228)=MONTH('Ownership Option 2'!$D25),YEAR($BT228)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT228+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT228+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT228)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT228)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY222:BY227)>0,IF(OR(MONTH(BT228)=6,MONTH(BT228)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT228)=6,MONTH(BT228)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT228)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT228)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE228<$BV$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN228>='Ownership Option 2'!$D$25,CE228<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK228)=MONTH('Ownership Option 2'!$D$25),YEAR($AK228)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE228+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE228+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE228)=6,MONTH(CE228)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE228)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP228<$BV$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN228>='Ownership Option 2'!$D$25,CP228<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK228)=MONTH('Ownership Option 2'!$D$25),YEAR($AK228)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP228+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP228>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP228)=6,MONTH(CP228)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP228)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA228<$BV$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA228>='Ownership Option 2'!$D$25,DA228<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA228)=MONTH('Ownership Option 2'!$D$25),YEAR($DA228)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA228<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA228>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA228)=MONTH('Ownership Option 2'!$D$22),YEAR($DA228)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA228>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA228)=MONTH('Ownership Option 2'!$D$22),YEAR(DA228)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA228)=MONTH('Ownership Option 2'!$D$22),YEAR(DA228)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA228)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN228<$DP$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN228>='Ownership Option 3'!$D$25,DN228<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 3'!$D$25),YEAR($DN228)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN228+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN228+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN228)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN228)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS222:DS227)>0,IF(OR(MONTH(DN228)=6,MONTH(DN228)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN228)=6,MONTH(DN228)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN228>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN228)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN228)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN228)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN228)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY228<$DP$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY228>='Ownership Option 3'!$D$25,DY228<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY228)=MONTH('Ownership Option 3'!$D$25),YEAR($DY228)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY228+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY228+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY228)=6,MONTH(DY228)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY228)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY228>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY228)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY228)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY228)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY228)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ228<$DP$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ228>='Ownership Option 3'!$D$25,EJ228<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ228)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ228)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ228+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ228>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ228)=6,MONTH(EJ228)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ228)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ228>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ228)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ228)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ228)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ228)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ228)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU228<$DP$19,$I228,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU228>='Ownership Option 3'!$D$25,EU228<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU228)=MONTH('Ownership Option 3'!$D$25),YEAR($EU228)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU228<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU228>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU228)=MONTH('Ownership Option 3'!$D$22),YEAR($EU228)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU228>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU228)=MONTH('Ownership Option 3'!$D$22),YEAR(EU228)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU228)=MONTH('Ownership Option 3'!$D$22),YEAR(EU228)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU228)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[205,"1917-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B229>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B229))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B229))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B229)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B229))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B229))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B229))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B229>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B229))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B229))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B229)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B229))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B229))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B229))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B229>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B229))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B229))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B229)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B229))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B229))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B229))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B229>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B229))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B229))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B229)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B229))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B229))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B229))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B229>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B229))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B229))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B229)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B229))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B229))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B229))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B229>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B229))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B229)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B229))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B229)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B229))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B229)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B229))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B229))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B229-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-02-01",{"$f":"IF(AND('Cash Flows'!$L229<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I229,\"\")","v":""},{"$f":"IFERROR(IF(M229=\"\",IF(AND(L229<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L229<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L229>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L229<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L229>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L229<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L229>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L229<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L229>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L229<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L229)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L229)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L229)=MONTH('Lease Option 1'!$D$13),YEAR($L229)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-02-01",{"$f":"IF(AND('Cash Flows'!$L229<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I229,\"\")","v":""},{"$f":"IFERROR(IF(T229=\"\",IF(AND(S229<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S229<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S229>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S229<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S229>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S229<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S229>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S229<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S229>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S229<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S229)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S229)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L229)=MONTH('Lease Option 2'!$D$13),YEAR($L229)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z229<$AB$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z229>='Ownership Option 1'!$D$25,Z229<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z229)=MONTH('Ownership Option 1'!$D$25),YEAR($L229)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z229+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z229+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z229)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z229)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE223:AE228)>0,IF(OR(MONTH(Z229)=6,MONTH(Z229)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z229)=6,MONTH(Z229)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z229)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z229>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z229)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z229)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z229)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z229)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK229<$AB$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN229>='Ownership Option 1'!$D$25,AK229<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK229)=MONTH('Ownership Option 1'!$D$25),YEAR($AK229)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK229+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK229+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK229)=6,MONTH(AK229)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK229)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV229<$AB$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN229>='Ownership Option 1'!$D$25,AV229<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK229)=MONTH('Ownership Option 1'!$D$25),YEAR($AK229)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV229+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV229>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV229)=6,MONTH(AV229)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV229)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG229<$AB$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN229>='Ownership Option 1'!$D$25,BG229<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK229)=MONTH('Ownership Option 1'!$D$25),YEAR($AK229)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG229<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG229>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 1'!$D$22),YEAR($DN229)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG229>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG229)=MONTH('Ownership Option 1'!$D$22),YEAR(BG229)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG229)=MONTH('Ownership Option 1'!$D$22),YEAR(BG229)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG229)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT229<$BV$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN229>='Ownership Option 2'!$D$25,BT229<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT229)=MONTH('Ownership Option 2'!$D25),YEAR($BT229)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT229+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT229+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT229)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT229)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY223:BY228)>0,IF(OR(MONTH(BT229)=6,MONTH(BT229)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT229)=6,MONTH(BT229)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT229)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT229)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE229<$BV$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN229>='Ownership Option 2'!$D$25,CE229<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK229)=MONTH('Ownership Option 2'!$D$25),YEAR($AK229)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE229+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE229+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE229)=6,MONTH(CE229)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE229)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP229<$BV$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN229>='Ownership Option 2'!$D$25,CP229<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK229)=MONTH('Ownership Option 2'!$D$25),YEAR($AK229)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP229+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP229>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP229)=6,MONTH(CP229)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP229)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA229<$BV$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA229>='Ownership Option 2'!$D$25,DA229<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA229)=MONTH('Ownership Option 2'!$D$25),YEAR($DA229)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA229<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA229>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA229)=MONTH('Ownership Option 2'!$D$22),YEAR($DA229)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA229>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA229)=MONTH('Ownership Option 2'!$D$22),YEAR(DA229)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA229)=MONTH('Ownership Option 2'!$D$22),YEAR(DA229)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA229)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN229<$DP$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN229>='Ownership Option 3'!$D$25,DN229<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 3'!$D$25),YEAR($DN229)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN229+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN229+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN229)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN229)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS223:DS228)>0,IF(OR(MONTH(DN229)=6,MONTH(DN229)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN229)=6,MONTH(DN229)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN229>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN229)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN229)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN229)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN229)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY229<$DP$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY229>='Ownership Option 3'!$D$25,DY229<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY229)=MONTH('Ownership Option 3'!$D$25),YEAR($DY229)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY229+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY229+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY229)=6,MONTH(DY229)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY229)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY229>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY229)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY229)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY229)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY229)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ229<$DP$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ229>='Ownership Option 3'!$D$25,EJ229<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ229)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ229)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ229+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ229>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ229)=6,MONTH(EJ229)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ229)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ229>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ229)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ229)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ229)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ229)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ229)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU229<$DP$19,$I229,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU229>='Ownership Option 3'!$D$25,EU229<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU229)=MONTH('Ownership Option 3'!$D$25),YEAR($EU229)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU229<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU229>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU229)=MONTH('Ownership Option 3'!$D$22),YEAR($EU229)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU229>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU229)=MONTH('Ownership Option 3'!$D$22),YEAR(EU229)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU229)=MONTH('Ownership Option 3'!$D$22),YEAR(EU229)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU229)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[206,"1917-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B230>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B230))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B230))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B230)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B230))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B230))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B230))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B230>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B230))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B230))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B230)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B230))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B230))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B230))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B230>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B230))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B230))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B230)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B230))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B230))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B230))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B230>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B230))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B230))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B230)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B230))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B230))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B230))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B230>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B230))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B230))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B230)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B230))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B230))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B230))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B230>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B230))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B230)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B230))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B230)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B230))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B230)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B230))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B230))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B230-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-03-01",{"$f":"IF(AND('Cash Flows'!$L230<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I230,\"\")","v":""},{"$f":"IFERROR(IF(M230=\"\",IF(AND(L230<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L230<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L230>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L230<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L230>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L230<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L230>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L230<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L230>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L230<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L230)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L230)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L230)=MONTH('Lease Option 1'!$D$13),YEAR($L230)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-03-01",{"$f":"IF(AND('Cash Flows'!$L230<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I230,\"\")","v":""},{"$f":"IFERROR(IF(T230=\"\",IF(AND(S230<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S230<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S230>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S230<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S230>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S230<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S230>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S230<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S230>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S230<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S230)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S230)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L230)=MONTH('Lease Option 2'!$D$13),YEAR($L230)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z230<$AB$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z230>='Ownership Option 1'!$D$25,Z230<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z230)=MONTH('Ownership Option 1'!$D$25),YEAR($L230)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z230+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z230+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z230)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z230)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE224:AE229)>0,IF(OR(MONTH(Z230)=6,MONTH(Z230)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z230)=6,MONTH(Z230)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z230)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z230>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z230)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z230)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z230)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z230)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK230<$AB$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN230>='Ownership Option 1'!$D$25,AK230<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK230)=MONTH('Ownership Option 1'!$D$25),YEAR($AK230)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK230+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK230+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK230)=6,MONTH(AK230)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK230)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV230<$AB$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN230>='Ownership Option 1'!$D$25,AV230<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK230)=MONTH('Ownership Option 1'!$D$25),YEAR($AK230)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV230+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV230>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV230)=6,MONTH(AV230)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV230)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG230<$AB$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN230>='Ownership Option 1'!$D$25,BG230<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK230)=MONTH('Ownership Option 1'!$D$25),YEAR($AK230)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG230<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG230>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 1'!$D$22),YEAR($DN230)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG230>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG230)=MONTH('Ownership Option 1'!$D$22),YEAR(BG230)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG230)=MONTH('Ownership Option 1'!$D$22),YEAR(BG230)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG230)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT230<$BV$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN230>='Ownership Option 2'!$D$25,BT230<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT230)=MONTH('Ownership Option 2'!$D25),YEAR($BT230)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT230+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT230+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT230)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT230)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY224:BY229)>0,IF(OR(MONTH(BT230)=6,MONTH(BT230)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT230)=6,MONTH(BT230)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT230)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT230)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE230<$BV$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN230>='Ownership Option 2'!$D$25,CE230<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK230)=MONTH('Ownership Option 2'!$D$25),YEAR($AK230)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE230+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE230+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE230)=6,MONTH(CE230)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE230)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP230<$BV$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN230>='Ownership Option 2'!$D$25,CP230<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK230)=MONTH('Ownership Option 2'!$D$25),YEAR($AK230)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP230+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP230>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP230)=6,MONTH(CP230)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP230)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA230<$BV$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA230>='Ownership Option 2'!$D$25,DA230<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA230)=MONTH('Ownership Option 2'!$D$25),YEAR($DA230)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA230<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA230>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA230)=MONTH('Ownership Option 2'!$D$22),YEAR($DA230)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA230>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA230)=MONTH('Ownership Option 2'!$D$22),YEAR(DA230)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA230)=MONTH('Ownership Option 2'!$D$22),YEAR(DA230)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA230)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN230<$DP$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN230>='Ownership Option 3'!$D$25,DN230<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 3'!$D$25),YEAR($DN230)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN230+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN230+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN230)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN230)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS224:DS229)>0,IF(OR(MONTH(DN230)=6,MONTH(DN230)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN230)=6,MONTH(DN230)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN230>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN230)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN230)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN230)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN230)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY230<$DP$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY230>='Ownership Option 3'!$D$25,DY230<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY230)=MONTH('Ownership Option 3'!$D$25),YEAR($DY230)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY230+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY230+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY230)=6,MONTH(DY230)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY230)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY230>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY230)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY230)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY230)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY230)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ230<$DP$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ230>='Ownership Option 3'!$D$25,EJ230<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ230)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ230)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ230+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ230>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ230)=6,MONTH(EJ230)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ230)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ230>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ230)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ230)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ230)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ230)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ230)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU230<$DP$19,$I230,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU230>='Ownership Option 3'!$D$25,EU230<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU230)=MONTH('Ownership Option 3'!$D$25),YEAR($EU230)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU230<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU230>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU230)=MONTH('Ownership Option 3'!$D$22),YEAR($EU230)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU230>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU230)=MONTH('Ownership Option 3'!$D$22),YEAR(EU230)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU230)=MONTH('Ownership Option 3'!$D$22),YEAR(EU230)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU230)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[207,"1917-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B231>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B231))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B231))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B231)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B231))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B231))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B231))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B231>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B231))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B231))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B231)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B231))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B231))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B231))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B231>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B231))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B231))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B231)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B231))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B231))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B231))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B231>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B231))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B231))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B231)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B231))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B231))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B231))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B231>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B231))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B231))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B231)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B231))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B231))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B231))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B231>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B231))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B231)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B231))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B231)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B231))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B231)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B231))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B231))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B231-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-04-01",{"$f":"IF(AND('Cash Flows'!$L231<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I231,\"\")","v":""},{"$f":"IFERROR(IF(M231=\"\",IF(AND(L231<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L231<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L231>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L231<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L231>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L231<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L231>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L231<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L231>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L231<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L231)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L231)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L231)=MONTH('Lease Option 1'!$D$13),YEAR($L231)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-04-01",{"$f":"IF(AND('Cash Flows'!$L231<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I231,\"\")","v":""},{"$f":"IFERROR(IF(T231=\"\",IF(AND(S231<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S231<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S231>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S231<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S231>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S231<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S231>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S231<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S231>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S231<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S231)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S231)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L231)=MONTH('Lease Option 2'!$D$13),YEAR($L231)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z231<$AB$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z231>='Ownership Option 1'!$D$25,Z231<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z231)=MONTH('Ownership Option 1'!$D$25),YEAR($L231)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z231+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z231+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z231)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z231)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE225:AE230)>0,IF(OR(MONTH(Z231)=6,MONTH(Z231)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z231)=6,MONTH(Z231)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z231)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z231>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z231)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z231)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z231)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z231)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK231<$AB$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN231>='Ownership Option 1'!$D$25,AK231<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK231)=MONTH('Ownership Option 1'!$D$25),YEAR($AK231)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK231+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK231+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK231)=6,MONTH(AK231)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK231)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV231<$AB$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN231>='Ownership Option 1'!$D$25,AV231<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK231)=MONTH('Ownership Option 1'!$D$25),YEAR($AK231)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV231+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV231>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV231)=6,MONTH(AV231)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV231)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG231<$AB$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN231>='Ownership Option 1'!$D$25,BG231<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK231)=MONTH('Ownership Option 1'!$D$25),YEAR($AK231)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG231<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG231>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 1'!$D$22),YEAR($DN231)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG231>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG231)=MONTH('Ownership Option 1'!$D$22),YEAR(BG231)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG231)=MONTH('Ownership Option 1'!$D$22),YEAR(BG231)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG231)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT231<$BV$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN231>='Ownership Option 2'!$D$25,BT231<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT231)=MONTH('Ownership Option 2'!$D25),YEAR($BT231)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT231+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT231+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT231)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT231)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY225:BY230)>0,IF(OR(MONTH(BT231)=6,MONTH(BT231)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT231)=6,MONTH(BT231)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT231)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT231)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE231<$BV$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN231>='Ownership Option 2'!$D$25,CE231<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK231)=MONTH('Ownership Option 2'!$D$25),YEAR($AK231)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE231+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE231+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE231)=6,MONTH(CE231)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE231)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP231<$BV$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN231>='Ownership Option 2'!$D$25,CP231<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK231)=MONTH('Ownership Option 2'!$D$25),YEAR($AK231)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP231+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP231>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP231)=6,MONTH(CP231)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP231)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA231<$BV$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA231>='Ownership Option 2'!$D$25,DA231<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA231)=MONTH('Ownership Option 2'!$D$25),YEAR($DA231)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA231<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA231>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA231)=MONTH('Ownership Option 2'!$D$22),YEAR($DA231)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA231>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA231)=MONTH('Ownership Option 2'!$D$22),YEAR(DA231)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA231)=MONTH('Ownership Option 2'!$D$22),YEAR(DA231)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA231)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN231<$DP$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN231>='Ownership Option 3'!$D$25,DN231<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 3'!$D$25),YEAR($DN231)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN231+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN231+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN231)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN231)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS225:DS230)>0,IF(OR(MONTH(DN231)=6,MONTH(DN231)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN231)=6,MONTH(DN231)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN231>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN231)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN231)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN231)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN231)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY231<$DP$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY231>='Ownership Option 3'!$D$25,DY231<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY231)=MONTH('Ownership Option 3'!$D$25),YEAR($DY231)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY231+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY231+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY231)=6,MONTH(DY231)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY231)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY231>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY231)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY231)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY231)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY231)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ231<$DP$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ231>='Ownership Option 3'!$D$25,EJ231<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ231)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ231)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ231+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ231>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ231)=6,MONTH(EJ231)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ231)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ231>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ231)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ231)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ231)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ231)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ231)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU231<$DP$19,$I231,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU231>='Ownership Option 3'!$D$25,EU231<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU231)=MONTH('Ownership Option 3'!$D$25),YEAR($EU231)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU231<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU231>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU231)=MONTH('Ownership Option 3'!$D$22),YEAR($EU231)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU231>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU231)=MONTH('Ownership Option 3'!$D$22),YEAR(EU231)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU231)=MONTH('Ownership Option 3'!$D$22),YEAR(EU231)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU231)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[208,"1917-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B232>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B232))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B232))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B232)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B232))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B232))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B232))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B232>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B232))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B232))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B232)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B232))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B232))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B232))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B232>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B232))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B232))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B232)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B232))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B232))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B232))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B232>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B232))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B232))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B232)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B232))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B232))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B232))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B232>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B232))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B232))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B232)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B232))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B232))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B232))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B232>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B232))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B232)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B232))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B232)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B232))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B232)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B232))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B232))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B232-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-05-01",{"$f":"IF(AND('Cash Flows'!$L232<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I232,\"\")","v":""},{"$f":"IFERROR(IF(M232=\"\",IF(AND(L232<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L232<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L232>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L232<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L232>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L232<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L232>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L232<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L232>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L232<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L232)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L232)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L232)=MONTH('Lease Option 1'!$D$13),YEAR($L232)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-05-01",{"$f":"IF(AND('Cash Flows'!$L232<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I232,\"\")","v":""},{"$f":"IFERROR(IF(T232=\"\",IF(AND(S232<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S232<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S232>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S232<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S232>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S232<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S232>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S232<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S232>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S232<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S232)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S232)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L232)=MONTH('Lease Option 2'!$D$13),YEAR($L232)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z232<$AB$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z232>='Ownership Option 1'!$D$25,Z232<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z232)=MONTH('Ownership Option 1'!$D$25),YEAR($L232)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z232+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z232+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z232)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z232)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE226:AE231)>0,IF(OR(MONTH(Z232)=6,MONTH(Z232)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z232)=6,MONTH(Z232)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z232)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z232>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z232)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z232)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z232)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z232)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK232<$AB$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN232>='Ownership Option 1'!$D$25,AK232<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK232)=MONTH('Ownership Option 1'!$D$25),YEAR($AK232)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK232+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK232+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK232)=6,MONTH(AK232)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK232)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV232<$AB$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN232>='Ownership Option 1'!$D$25,AV232<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK232)=MONTH('Ownership Option 1'!$D$25),YEAR($AK232)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV232+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV232>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV232)=6,MONTH(AV232)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV232)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG232<$AB$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN232>='Ownership Option 1'!$D$25,BG232<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK232)=MONTH('Ownership Option 1'!$D$25),YEAR($AK232)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG232<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG232>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 1'!$D$22),YEAR($DN232)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG232>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG232)=MONTH('Ownership Option 1'!$D$22),YEAR(BG232)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG232)=MONTH('Ownership Option 1'!$D$22),YEAR(BG232)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG232)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT232<$BV$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN232>='Ownership Option 2'!$D$25,BT232<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT232)=MONTH('Ownership Option 2'!$D25),YEAR($BT232)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT232+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT232+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT232)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT232)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY226:BY231)>0,IF(OR(MONTH(BT232)=6,MONTH(BT232)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT232)=6,MONTH(BT232)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT232)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT232)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE232<$BV$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN232>='Ownership Option 2'!$D$25,CE232<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK232)=MONTH('Ownership Option 2'!$D$25),YEAR($AK232)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE232+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE232+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE232)=6,MONTH(CE232)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE232)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP232<$BV$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN232>='Ownership Option 2'!$D$25,CP232<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK232)=MONTH('Ownership Option 2'!$D$25),YEAR($AK232)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP232+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP232>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP232)=6,MONTH(CP232)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP232)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA232<$BV$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA232>='Ownership Option 2'!$D$25,DA232<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA232)=MONTH('Ownership Option 2'!$D$25),YEAR($DA232)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA232<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA232>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA232)=MONTH('Ownership Option 2'!$D$22),YEAR($DA232)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA232>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA232)=MONTH('Ownership Option 2'!$D$22),YEAR(DA232)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA232)=MONTH('Ownership Option 2'!$D$22),YEAR(DA232)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA232)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN232<$DP$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN232>='Ownership Option 3'!$D$25,DN232<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 3'!$D$25),YEAR($DN232)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN232+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN232+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN232)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN232)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS226:DS231)>0,IF(OR(MONTH(DN232)=6,MONTH(DN232)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN232)=6,MONTH(DN232)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN232>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN232)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN232)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN232)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN232)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY232<$DP$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY232>='Ownership Option 3'!$D$25,DY232<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY232)=MONTH('Ownership Option 3'!$D$25),YEAR($DY232)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY232+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY232+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY232)=6,MONTH(DY232)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY232)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY232>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY232)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY232)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY232)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY232)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ232<$DP$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ232>='Ownership Option 3'!$D$25,EJ232<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ232)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ232)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ232+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ232>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ232)=6,MONTH(EJ232)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ232)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ232>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ232)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ232)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ232)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ232)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ232)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU232<$DP$19,$I232,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU232>='Ownership Option 3'!$D$25,EU232<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU232)=MONTH('Ownership Option 3'!$D$25),YEAR($EU232)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU232<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU232>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU232)=MONTH('Ownership Option 3'!$D$22),YEAR($EU232)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU232>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU232)=MONTH('Ownership Option 3'!$D$22),YEAR(EU232)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU232)=MONTH('Ownership Option 3'!$D$22),YEAR(EU232)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU232)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[209,"1917-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B233>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B233))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B233))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B233)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B233))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B233))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B233))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B233>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B233))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B233))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B233)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B233))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B233))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B233))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B233>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B233))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B233))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B233)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B233))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B233))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B233))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B233>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B233))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B233))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B233)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B233))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B233))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B233))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B233>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B233))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B233))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B233)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B233))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B233))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B233))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B233>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B233))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B233)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B233))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B233)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B233))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B233)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B233))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B233))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B233-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-06-01",{"$f":"IF(AND('Cash Flows'!$L233<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I233,\"\")","v":""},{"$f":"IFERROR(IF(M233=\"\",IF(AND(L233<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L233<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L233>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L233<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L233>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L233<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L233>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L233<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L233>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L233<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L233)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L233)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L233)=MONTH('Lease Option 1'!$D$13),YEAR($L233)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-06-01",{"$f":"IF(AND('Cash Flows'!$L233<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I233,\"\")","v":""},{"$f":"IFERROR(IF(T233=\"\",IF(AND(S233<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S233<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S233>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S233<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S233>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S233<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S233>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S233<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S233>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S233<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S233)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S233)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L233)=MONTH('Lease Option 2'!$D$13),YEAR($L233)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z233<$AB$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z233>='Ownership Option 1'!$D$25,Z233<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z233)=MONTH('Ownership Option 1'!$D$25),YEAR($L233)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z233+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z233+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z233)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z233)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE227:AE232)>0,IF(OR(MONTH(Z233)=6,MONTH(Z233)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z233)=6,MONTH(Z233)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z233)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z233>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z233)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z233)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z233)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z233)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK233<$AB$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN233>='Ownership Option 1'!$D$25,AK233<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK233)=MONTH('Ownership Option 1'!$D$25),YEAR($AK233)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK233+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK233+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK233)=6,MONTH(AK233)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK233)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV233<$AB$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN233>='Ownership Option 1'!$D$25,AV233<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK233)=MONTH('Ownership Option 1'!$D$25),YEAR($AK233)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV233+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV233>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV233)=6,MONTH(AV233)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV233)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG233<$AB$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN233>='Ownership Option 1'!$D$25,BG233<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK233)=MONTH('Ownership Option 1'!$D$25),YEAR($AK233)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG233<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG233>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 1'!$D$22),YEAR($DN233)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG233>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG233)=MONTH('Ownership Option 1'!$D$22),YEAR(BG233)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG233)=MONTH('Ownership Option 1'!$D$22),YEAR(BG233)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG233)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT233<$BV$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN233>='Ownership Option 2'!$D$25,BT233<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT233)=MONTH('Ownership Option 2'!$D25),YEAR($BT233)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT233+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT233+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT233)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT233)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY227:BY232)>0,IF(OR(MONTH(BT233)=6,MONTH(BT233)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT233)=6,MONTH(BT233)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT233)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT233)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE233<$BV$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN233>='Ownership Option 2'!$D$25,CE233<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK233)=MONTH('Ownership Option 2'!$D$25),YEAR($AK233)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE233+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE233+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE233)=6,MONTH(CE233)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE233)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP233<$BV$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN233>='Ownership Option 2'!$D$25,CP233<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK233)=MONTH('Ownership Option 2'!$D$25),YEAR($AK233)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP233+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP233>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP233)=6,MONTH(CP233)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP233)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA233<$BV$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA233>='Ownership Option 2'!$D$25,DA233<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA233)=MONTH('Ownership Option 2'!$D$25),YEAR($DA233)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA233<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA233>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA233)=MONTH('Ownership Option 2'!$D$22),YEAR($DA233)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA233>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA233)=MONTH('Ownership Option 2'!$D$22),YEAR(DA233)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA233)=MONTH('Ownership Option 2'!$D$22),YEAR(DA233)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA233)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN233<$DP$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN233>='Ownership Option 3'!$D$25,DN233<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 3'!$D$25),YEAR($DN233)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN233+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN233+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN233)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN233)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS227:DS232)>0,IF(OR(MONTH(DN233)=6,MONTH(DN233)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN233)=6,MONTH(DN233)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN233>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN233)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN233)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN233)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN233)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY233<$DP$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY233>='Ownership Option 3'!$D$25,DY233<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY233)=MONTH('Ownership Option 3'!$D$25),YEAR($DY233)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY233+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY233+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY233)=6,MONTH(DY233)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY233)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY233>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY233)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY233)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY233)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY233)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ233<$DP$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ233>='Ownership Option 3'!$D$25,EJ233<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ233)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ233)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ233+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ233>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ233)=6,MONTH(EJ233)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ233)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ233>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ233)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ233)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ233)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ233)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ233)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU233<$DP$19,$I233,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU233>='Ownership Option 3'!$D$25,EU233<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU233)=MONTH('Ownership Option 3'!$D$25),YEAR($EU233)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU233<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU233>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU233)=MONTH('Ownership Option 3'!$D$22),YEAR($EU233)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU233>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU233)=MONTH('Ownership Option 3'!$D$22),YEAR(EU233)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU233)=MONTH('Ownership Option 3'!$D$22),YEAR(EU233)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU233)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[210,"1917-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B234>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B234))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B234))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B234)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B234))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B234))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B234))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B234>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B234))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B234))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B234)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B234))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B234))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B234))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B234>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B234))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B234))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B234)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B234))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B234))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B234))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B234>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B234))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B234))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B234)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B234))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B234))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B234))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B234>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B234))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B234))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B234)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B234))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B234))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B234))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B234>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B234))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B234)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B234))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B234)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B234))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B234)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B234))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B234))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B234-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-07-01",{"$f":"IF(AND('Cash Flows'!$L234<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I234,\"\")","v":""},{"$f":"IFERROR(IF(M234=\"\",IF(AND(L234<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L234<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L234>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L234<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L234>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L234<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L234>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L234<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L234>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L234<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L234)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L234)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L234)=MONTH('Lease Option 1'!$D$13),YEAR($L234)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-07-01",{"$f":"IF(AND('Cash Flows'!$L234<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I234,\"\")","v":""},{"$f":"IFERROR(IF(T234=\"\",IF(AND(S234<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S234<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S234>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S234<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S234>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S234<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S234>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S234<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S234>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S234<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S234)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S234)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L234)=MONTH('Lease Option 2'!$D$13),YEAR($L234)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z234<$AB$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z234>='Ownership Option 1'!$D$25,Z234<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z234)=MONTH('Ownership Option 1'!$D$25),YEAR($L234)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z234+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z234+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z234)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z234)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE228:AE233)>0,IF(OR(MONTH(Z234)=6,MONTH(Z234)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z234)=6,MONTH(Z234)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z234)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z234>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z234)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z234)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z234)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z234)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK234<$AB$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN234>='Ownership Option 1'!$D$25,AK234<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK234)=MONTH('Ownership Option 1'!$D$25),YEAR($AK234)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK234+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK234+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK234)=6,MONTH(AK234)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK234)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV234<$AB$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN234>='Ownership Option 1'!$D$25,AV234<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK234)=MONTH('Ownership Option 1'!$D$25),YEAR($AK234)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV234+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV234>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV234)=6,MONTH(AV234)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV234)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG234<$AB$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN234>='Ownership Option 1'!$D$25,BG234<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK234)=MONTH('Ownership Option 1'!$D$25),YEAR($AK234)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG234<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG234>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 1'!$D$22),YEAR($DN234)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG234>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG234)=MONTH('Ownership Option 1'!$D$22),YEAR(BG234)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG234)=MONTH('Ownership Option 1'!$D$22),YEAR(BG234)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG234)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT234<$BV$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN234>='Ownership Option 2'!$D$25,BT234<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT234)=MONTH('Ownership Option 2'!$D25),YEAR($BT234)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT234+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT234+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT234)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT234)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY228:BY233)>0,IF(OR(MONTH(BT234)=6,MONTH(BT234)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT234)=6,MONTH(BT234)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT234)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT234)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE234<$BV$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN234>='Ownership Option 2'!$D$25,CE234<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK234)=MONTH('Ownership Option 2'!$D$25),YEAR($AK234)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE234+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE234+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE234)=6,MONTH(CE234)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE234)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP234<$BV$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN234>='Ownership Option 2'!$D$25,CP234<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK234)=MONTH('Ownership Option 2'!$D$25),YEAR($AK234)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP234+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP234>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP234)=6,MONTH(CP234)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP234)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA234<$BV$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA234>='Ownership Option 2'!$D$25,DA234<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA234)=MONTH('Ownership Option 2'!$D$25),YEAR($DA234)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA234<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA234>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA234)=MONTH('Ownership Option 2'!$D$22),YEAR($DA234)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA234>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA234)=MONTH('Ownership Option 2'!$D$22),YEAR(DA234)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA234)=MONTH('Ownership Option 2'!$D$22),YEAR(DA234)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA234)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN234<$DP$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN234>='Ownership Option 3'!$D$25,DN234<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 3'!$D$25),YEAR($DN234)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN234+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN234+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN234)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN234)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS228:DS233)>0,IF(OR(MONTH(DN234)=6,MONTH(DN234)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN234)=6,MONTH(DN234)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN234>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN234)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN234)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN234)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN234)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY234<$DP$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY234>='Ownership Option 3'!$D$25,DY234<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY234)=MONTH('Ownership Option 3'!$D$25),YEAR($DY234)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY234+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY234+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY234)=6,MONTH(DY234)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY234)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY234>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY234)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY234)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY234)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY234)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ234<$DP$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ234>='Ownership Option 3'!$D$25,EJ234<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ234)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ234)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ234+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ234>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ234)=6,MONTH(EJ234)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ234)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ234>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ234)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ234)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ234)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ234)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ234)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU234<$DP$19,$I234,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU234>='Ownership Option 3'!$D$25,EU234<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU234)=MONTH('Ownership Option 3'!$D$25),YEAR($EU234)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU234<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU234>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU234)=MONTH('Ownership Option 3'!$D$22),YEAR($EU234)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU234>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU234)=MONTH('Ownership Option 3'!$D$22),YEAR(EU234)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU234)=MONTH('Ownership Option 3'!$D$22),YEAR(EU234)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU234)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[211,"1917-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B235>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B235))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B235))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B235)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B235))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B235))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B235))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B235>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B235))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B235))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B235)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B235))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B235))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B235))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B235>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B235))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B235))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B235)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B235))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B235))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B235))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B235>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B235))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B235))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B235)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B235))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B235))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B235))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B235>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B235))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B235))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B235)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B235))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B235))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B235))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B235>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B235))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B235)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B235))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B235)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B235))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B235)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B235))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B235))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B235-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-08-01",{"$f":"IF(AND('Cash Flows'!$L235<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I235,\"\")","v":""},{"$f":"IFERROR(IF(M235=\"\",IF(AND(L235<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L235<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L235>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L235<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L235>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L235<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L235>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L235<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L235>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L235<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L235)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L235)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L235)=MONTH('Lease Option 1'!$D$13),YEAR($L235)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-08-01",{"$f":"IF(AND('Cash Flows'!$L235<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I235,\"\")","v":""},{"$f":"IFERROR(IF(T235=\"\",IF(AND(S235<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S235<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S235>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S235<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S235>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S235<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S235>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S235<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S235>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S235<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S235)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S235)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L235)=MONTH('Lease Option 2'!$D$13),YEAR($L235)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z235<$AB$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z235>='Ownership Option 1'!$D$25,Z235<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z235)=MONTH('Ownership Option 1'!$D$25),YEAR($L235)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z235+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z235+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z235)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z235)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE229:AE234)>0,IF(OR(MONTH(Z235)=6,MONTH(Z235)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z235)=6,MONTH(Z235)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z235)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z235>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z235)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z235)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z235)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z235)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK235<$AB$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN235>='Ownership Option 1'!$D$25,AK235<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK235)=MONTH('Ownership Option 1'!$D$25),YEAR($AK235)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK235+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK235+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK235)=6,MONTH(AK235)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK235)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV235<$AB$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN235>='Ownership Option 1'!$D$25,AV235<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK235)=MONTH('Ownership Option 1'!$D$25),YEAR($AK235)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV235+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV235>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV235)=6,MONTH(AV235)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV235)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG235<$AB$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN235>='Ownership Option 1'!$D$25,BG235<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK235)=MONTH('Ownership Option 1'!$D$25),YEAR($AK235)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG235<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG235>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 1'!$D$22),YEAR($DN235)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG235>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG235)=MONTH('Ownership Option 1'!$D$22),YEAR(BG235)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG235)=MONTH('Ownership Option 1'!$D$22),YEAR(BG235)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG235)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT235<$BV$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN235>='Ownership Option 2'!$D$25,BT235<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT235)=MONTH('Ownership Option 2'!$D25),YEAR($BT235)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT235+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT235+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT235)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT235)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY229:BY234)>0,IF(OR(MONTH(BT235)=6,MONTH(BT235)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT235)=6,MONTH(BT235)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT235)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT235)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE235<$BV$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN235>='Ownership Option 2'!$D$25,CE235<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK235)=MONTH('Ownership Option 2'!$D$25),YEAR($AK235)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE235+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE235+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE235)=6,MONTH(CE235)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE235)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP235<$BV$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN235>='Ownership Option 2'!$D$25,CP235<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK235)=MONTH('Ownership Option 2'!$D$25),YEAR($AK235)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP235+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP235>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP235)=6,MONTH(CP235)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP235)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA235<$BV$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA235>='Ownership Option 2'!$D$25,DA235<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA235)=MONTH('Ownership Option 2'!$D$25),YEAR($DA235)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA235<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA235>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA235)=MONTH('Ownership Option 2'!$D$22),YEAR($DA235)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA235>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA235)=MONTH('Ownership Option 2'!$D$22),YEAR(DA235)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA235)=MONTH('Ownership Option 2'!$D$22),YEAR(DA235)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA235)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN235<$DP$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN235>='Ownership Option 3'!$D$25,DN235<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 3'!$D$25),YEAR($DN235)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN235+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN235+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN235)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN235)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS229:DS234)>0,IF(OR(MONTH(DN235)=6,MONTH(DN235)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN235)=6,MONTH(DN235)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN235>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN235)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN235)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN235)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN235)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY235<$DP$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY235>='Ownership Option 3'!$D$25,DY235<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY235)=MONTH('Ownership Option 3'!$D$25),YEAR($DY235)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY235+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY235+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY235)=6,MONTH(DY235)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY235)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY235>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY235)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY235)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY235)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY235)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ235<$DP$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ235>='Ownership Option 3'!$D$25,EJ235<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ235)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ235)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ235+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ235>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ235)=6,MONTH(EJ235)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ235)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ235>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ235)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ235)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ235)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ235)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ235)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU235<$DP$19,$I235,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU235>='Ownership Option 3'!$D$25,EU235<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU235)=MONTH('Ownership Option 3'!$D$25),YEAR($EU235)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU235<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU235>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU235)=MONTH('Ownership Option 3'!$D$22),YEAR($EU235)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU235>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU235)=MONTH('Ownership Option 3'!$D$22),YEAR(EU235)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU235)=MONTH('Ownership Option 3'!$D$22),YEAR(EU235)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU235)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[212,"1917-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B236>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B236))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B236))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B236)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B236))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B236))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B236))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B236>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B236))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B236))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B236)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B236))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B236))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B236))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B236>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B236))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B236))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B236)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B236))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B236))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B236))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B236>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B236))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B236))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B236)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B236))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B236))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B236))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B236>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B236))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B236))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B236)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B236))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B236))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B236))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B236>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B236))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B236)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B236))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B236)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B236))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B236)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B236))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B236))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B236-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-09-01",{"$f":"IF(AND('Cash Flows'!$L236<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I236,\"\")","v":""},{"$f":"IFERROR(IF(M236=\"\",IF(AND(L236<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L236<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L236>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L236<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L236>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L236<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L236>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L236<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L236>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L236<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L236)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L236)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L236)=MONTH('Lease Option 1'!$D$13),YEAR($L236)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-09-01",{"$f":"IF(AND('Cash Flows'!$L236<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I236,\"\")","v":""},{"$f":"IFERROR(IF(T236=\"\",IF(AND(S236<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S236<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S236>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S236<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S236>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S236<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S236>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S236<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S236>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S236<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S236)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S236)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L236)=MONTH('Lease Option 2'!$D$13),YEAR($L236)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z236<$AB$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z236>='Ownership Option 1'!$D$25,Z236<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z236)=MONTH('Ownership Option 1'!$D$25),YEAR($L236)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z236+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z236+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z236)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z236)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE230:AE235)>0,IF(OR(MONTH(Z236)=6,MONTH(Z236)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z236)=6,MONTH(Z236)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z236)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z236>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z236)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z236)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z236)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z236)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK236<$AB$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN236>='Ownership Option 1'!$D$25,AK236<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK236)=MONTH('Ownership Option 1'!$D$25),YEAR($AK236)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK236+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK236+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK236)=6,MONTH(AK236)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK236)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV236<$AB$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN236>='Ownership Option 1'!$D$25,AV236<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK236)=MONTH('Ownership Option 1'!$D$25),YEAR($AK236)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV236+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV236>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV236)=6,MONTH(AV236)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV236)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG236<$AB$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN236>='Ownership Option 1'!$D$25,BG236<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK236)=MONTH('Ownership Option 1'!$D$25),YEAR($AK236)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG236<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG236>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 1'!$D$22),YEAR($DN236)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG236>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG236)=MONTH('Ownership Option 1'!$D$22),YEAR(BG236)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG236)=MONTH('Ownership Option 1'!$D$22),YEAR(BG236)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG236)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT236<$BV$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN236>='Ownership Option 2'!$D$25,BT236<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT236)=MONTH('Ownership Option 2'!$D25),YEAR($BT236)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT236+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT236+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT236)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT236)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY230:BY235)>0,IF(OR(MONTH(BT236)=6,MONTH(BT236)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT236)=6,MONTH(BT236)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT236)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT236)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE236<$BV$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN236>='Ownership Option 2'!$D$25,CE236<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK236)=MONTH('Ownership Option 2'!$D$25),YEAR($AK236)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE236+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE236+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE236)=6,MONTH(CE236)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE236)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP236<$BV$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN236>='Ownership Option 2'!$D$25,CP236<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK236)=MONTH('Ownership Option 2'!$D$25),YEAR($AK236)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP236+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP236>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP236)=6,MONTH(CP236)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP236)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA236<$BV$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA236>='Ownership Option 2'!$D$25,DA236<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA236)=MONTH('Ownership Option 2'!$D$25),YEAR($DA236)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA236<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA236>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA236)=MONTH('Ownership Option 2'!$D$22),YEAR($DA236)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA236>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA236)=MONTH('Ownership Option 2'!$D$22),YEAR(DA236)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA236)=MONTH('Ownership Option 2'!$D$22),YEAR(DA236)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA236)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN236<$DP$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN236>='Ownership Option 3'!$D$25,DN236<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 3'!$D$25),YEAR($DN236)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN236+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN236+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN236)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN236)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS230:DS235)>0,IF(OR(MONTH(DN236)=6,MONTH(DN236)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN236)=6,MONTH(DN236)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN236>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN236)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN236)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN236)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN236)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY236<$DP$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY236>='Ownership Option 3'!$D$25,DY236<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY236)=MONTH('Ownership Option 3'!$D$25),YEAR($DY236)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY236+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY236+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY236)=6,MONTH(DY236)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY236)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY236>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY236)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY236)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY236)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY236)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ236<$DP$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ236>='Ownership Option 3'!$D$25,EJ236<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ236)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ236)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ236+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ236>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ236)=6,MONTH(EJ236)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ236)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ236>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ236)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ236)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ236)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ236)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ236)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU236<$DP$19,$I236,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU236>='Ownership Option 3'!$D$25,EU236<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU236)=MONTH('Ownership Option 3'!$D$25),YEAR($EU236)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU236<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU236>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU236)=MONTH('Ownership Option 3'!$D$22),YEAR($EU236)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU236>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU236)=MONTH('Ownership Option 3'!$D$22),YEAR(EU236)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU236)=MONTH('Ownership Option 3'!$D$22),YEAR(EU236)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU236)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[213,"1917-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B237>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B237))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B237))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B237)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B237))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B237))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B237))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B237>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B237))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B237))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B237)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B237))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B237))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B237))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B237>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B237))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B237))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B237)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B237))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B237))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B237))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B237>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B237))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B237))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B237)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B237))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B237))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B237))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B237>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B237))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B237))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B237)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B237))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B237))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B237))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B237>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B237))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B237)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B237))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B237)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B237))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B237)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B237))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B237))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B237-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-10-01",{"$f":"IF(AND('Cash Flows'!$L237<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I237,\"\")","v":""},{"$f":"IFERROR(IF(M237=\"\",IF(AND(L237<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L237<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L237>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L237<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L237>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L237<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L237>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L237<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L237>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L237<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L237)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L237)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L237)=MONTH('Lease Option 1'!$D$13),YEAR($L237)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-10-01",{"$f":"IF(AND('Cash Flows'!$L237<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I237,\"\")","v":""},{"$f":"IFERROR(IF(T237=\"\",IF(AND(S237<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S237<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S237>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S237<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S237>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S237<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S237>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S237<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S237>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S237<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S237)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S237)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L237)=MONTH('Lease Option 2'!$D$13),YEAR($L237)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z237<$AB$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z237>='Ownership Option 1'!$D$25,Z237<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z237)=MONTH('Ownership Option 1'!$D$25),YEAR($L237)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z237+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z237+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z237)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z237)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE231:AE236)>0,IF(OR(MONTH(Z237)=6,MONTH(Z237)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z237)=6,MONTH(Z237)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z237)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z237>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z237)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z237)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z237)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z237)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK237<$AB$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN237>='Ownership Option 1'!$D$25,AK237<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK237)=MONTH('Ownership Option 1'!$D$25),YEAR($AK237)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK237+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK237+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK237)=6,MONTH(AK237)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK237)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV237<$AB$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN237>='Ownership Option 1'!$D$25,AV237<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK237)=MONTH('Ownership Option 1'!$D$25),YEAR($AK237)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV237+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV237>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV237)=6,MONTH(AV237)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV237)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG237<$AB$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN237>='Ownership Option 1'!$D$25,BG237<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK237)=MONTH('Ownership Option 1'!$D$25),YEAR($AK237)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG237<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG237>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 1'!$D$22),YEAR($DN237)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG237>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG237)=MONTH('Ownership Option 1'!$D$22),YEAR(BG237)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG237)=MONTH('Ownership Option 1'!$D$22),YEAR(BG237)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG237)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT237<$BV$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN237>='Ownership Option 2'!$D$25,BT237<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT237)=MONTH('Ownership Option 2'!$D25),YEAR($BT237)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT237+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT237+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT237)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT237)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY231:BY236)>0,IF(OR(MONTH(BT237)=6,MONTH(BT237)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT237)=6,MONTH(BT237)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT237)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT237)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE237<$BV$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN237>='Ownership Option 2'!$D$25,CE237<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK237)=MONTH('Ownership Option 2'!$D$25),YEAR($AK237)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE237+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE237+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE237)=6,MONTH(CE237)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE237)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP237<$BV$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN237>='Ownership Option 2'!$D$25,CP237<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK237)=MONTH('Ownership Option 2'!$D$25),YEAR($AK237)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP237+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP237>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP237)=6,MONTH(CP237)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP237)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA237<$BV$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA237>='Ownership Option 2'!$D$25,DA237<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA237)=MONTH('Ownership Option 2'!$D$25),YEAR($DA237)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA237<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA237>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA237)=MONTH('Ownership Option 2'!$D$22),YEAR($DA237)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA237>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA237)=MONTH('Ownership Option 2'!$D$22),YEAR(DA237)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA237)=MONTH('Ownership Option 2'!$D$22),YEAR(DA237)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA237)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN237<$DP$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN237>='Ownership Option 3'!$D$25,DN237<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 3'!$D$25),YEAR($DN237)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN237+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN237+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN237)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN237)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS231:DS236)>0,IF(OR(MONTH(DN237)=6,MONTH(DN237)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN237)=6,MONTH(DN237)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN237>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN237)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN237)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN237)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN237)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY237<$DP$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY237>='Ownership Option 3'!$D$25,DY237<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY237)=MONTH('Ownership Option 3'!$D$25),YEAR($DY237)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY237+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY237+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY237)=6,MONTH(DY237)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY237)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY237>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY237)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY237)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY237)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY237)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ237<$DP$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ237>='Ownership Option 3'!$D$25,EJ237<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ237)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ237)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ237+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ237>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ237)=6,MONTH(EJ237)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ237)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ237>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ237)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ237)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ237)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ237)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ237)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU237<$DP$19,$I237,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU237>='Ownership Option 3'!$D$25,EU237<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU237)=MONTH('Ownership Option 3'!$D$25),YEAR($EU237)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU237<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU237>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU237)=MONTH('Ownership Option 3'!$D$22),YEAR($EU237)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU237>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU237)=MONTH('Ownership Option 3'!$D$22),YEAR(EU237)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU237)=MONTH('Ownership Option 3'!$D$22),YEAR(EU237)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU237)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[214,"1917-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B238>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B238))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B238))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B238)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B238))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B238))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B238))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B238>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B238))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B238))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B238)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B238))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B238))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B238))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B238>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B238))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B238))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B238)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B238))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B238))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B238))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B238>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B238))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B238))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B238)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B238))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B238))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B238))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B238>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B238))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B238))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B238)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B238))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B238))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B238))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B238>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B238))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B238)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B238))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B238)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B238))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B238)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B238))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B238))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B238-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-11-01",{"$f":"IF(AND('Cash Flows'!$L238<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I238,\"\")","v":""},{"$f":"IFERROR(IF(M238=\"\",IF(AND(L238<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L238<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L238>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L238<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L238>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L238<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L238>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L238<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L238>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L238<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L238)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L238)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L238)=MONTH('Lease Option 1'!$D$13),YEAR($L238)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-11-01",{"$f":"IF(AND('Cash Flows'!$L238<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I238,\"\")","v":""},{"$f":"IFERROR(IF(T238=\"\",IF(AND(S238<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S238<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S238>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S238<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S238>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S238<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S238>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S238<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S238>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S238<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S238)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S238)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L238)=MONTH('Lease Option 2'!$D$13),YEAR($L238)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z238<$AB$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z238>='Ownership Option 1'!$D$25,Z238<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z238)=MONTH('Ownership Option 1'!$D$25),YEAR($L238)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z238+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z238+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z238)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z238)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE232:AE237)>0,IF(OR(MONTH(Z238)=6,MONTH(Z238)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z238)=6,MONTH(Z238)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z238)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z238>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z238)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z238)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z238)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z238)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK238<$AB$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN238>='Ownership Option 1'!$D$25,AK238<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK238)=MONTH('Ownership Option 1'!$D$25),YEAR($AK238)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK238+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK238+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK238)=6,MONTH(AK238)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK238)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV238<$AB$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN238>='Ownership Option 1'!$D$25,AV238<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK238)=MONTH('Ownership Option 1'!$D$25),YEAR($AK238)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV238+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV238>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV238)=6,MONTH(AV238)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV238)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG238<$AB$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN238>='Ownership Option 1'!$D$25,BG238<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK238)=MONTH('Ownership Option 1'!$D$25),YEAR($AK238)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG238<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG238>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 1'!$D$22),YEAR($DN238)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG238>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG238)=MONTH('Ownership Option 1'!$D$22),YEAR(BG238)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG238)=MONTH('Ownership Option 1'!$D$22),YEAR(BG238)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG238)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT238<$BV$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN238>='Ownership Option 2'!$D$25,BT238<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT238)=MONTH('Ownership Option 2'!$D25),YEAR($BT238)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT238+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT238+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT238)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT238)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY232:BY237)>0,IF(OR(MONTH(BT238)=6,MONTH(BT238)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT238)=6,MONTH(BT238)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT238)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT238)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE238<$BV$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN238>='Ownership Option 2'!$D$25,CE238<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK238)=MONTH('Ownership Option 2'!$D$25),YEAR($AK238)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE238+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE238+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE238)=6,MONTH(CE238)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE238)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP238<$BV$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN238>='Ownership Option 2'!$D$25,CP238<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK238)=MONTH('Ownership Option 2'!$D$25),YEAR($AK238)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP238+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP238>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP238)=6,MONTH(CP238)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP238)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA238<$BV$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA238>='Ownership Option 2'!$D$25,DA238<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA238)=MONTH('Ownership Option 2'!$D$25),YEAR($DA238)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA238<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA238>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA238)=MONTH('Ownership Option 2'!$D$22),YEAR($DA238)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA238>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA238)=MONTH('Ownership Option 2'!$D$22),YEAR(DA238)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA238)=MONTH('Ownership Option 2'!$D$22),YEAR(DA238)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA238)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN238<$DP$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN238>='Ownership Option 3'!$D$25,DN238<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 3'!$D$25),YEAR($DN238)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN238+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN238+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN238)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN238)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS232:DS237)>0,IF(OR(MONTH(DN238)=6,MONTH(DN238)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN238)=6,MONTH(DN238)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN238>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN238)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN238)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN238)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN238)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY238<$DP$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY238>='Ownership Option 3'!$D$25,DY238<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY238)=MONTH('Ownership Option 3'!$D$25),YEAR($DY238)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY238+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY238+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY238)=6,MONTH(DY238)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY238)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY238>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY238)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY238)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY238)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY238)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ238<$DP$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ238>='Ownership Option 3'!$D$25,EJ238<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ238)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ238)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ238+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ238>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ238)=6,MONTH(EJ238)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ238)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ238>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ238)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ238)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ238)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ238)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ238)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU238<$DP$19,$I238,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU238>='Ownership Option 3'!$D$25,EU238<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU238)=MONTH('Ownership Option 3'!$D$25),YEAR($EU238)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU238<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU238>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU238)=MONTH('Ownership Option 3'!$D$22),YEAR($EU238)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU238>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU238)=MONTH('Ownership Option 3'!$D$22),YEAR(EU238)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU238)=MONTH('Ownership Option 3'!$D$22),YEAR(EU238)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU238)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[215,"1917-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B239>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B239))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B239))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B239)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B239))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B239))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B239))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B239>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B239))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B239))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B239)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B239))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B239))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B239))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B239>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B239))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B239))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B239)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B239))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B239))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B239))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B239>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B239))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B239))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B239)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B239))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B239))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B239))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B239>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B239))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B239))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B239)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B239))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B239))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B239))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B239>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B239))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B239)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B239))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B239)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B239))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B239)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B239))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B239))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B239-TODAY())/365.25))),\"\")","v":""},0,0,null,"1917-12-01",{"$f":"IF(AND('Cash Flows'!$L239<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I239,\"\")","v":""},{"$f":"IFERROR(IF(M239=\"\",IF(AND(L239<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L239<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L239>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L239<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L239>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L239<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L239>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L239<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L239>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L239<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L239)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L239)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L239)=MONTH('Lease Option 1'!$D$13),YEAR($L239)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1917-12-01",{"$f":"IF(AND('Cash Flows'!$L239<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I239,\"\")","v":""},{"$f":"IFERROR(IF(T239=\"\",IF(AND(S239<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S239<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S239>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S239<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S239>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S239<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S239>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S239<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S239>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S239<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S239)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S239)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L239)=MONTH('Lease Option 2'!$D$13),YEAR($L239)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z239<$AB$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z239>='Ownership Option 1'!$D$25,Z239<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z239)=MONTH('Ownership Option 1'!$D$25),YEAR($L239)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z239+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z239+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z239)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z239)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE233:AE238)>0,IF(OR(MONTH(Z239)=6,MONTH(Z239)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z239)=6,MONTH(Z239)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z239)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z239>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z239)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z239)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z239)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z239)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1917-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK239<$AB$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN239>='Ownership Option 1'!$D$25,AK239<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK239)=MONTH('Ownership Option 1'!$D$25),YEAR($AK239)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK239+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK239+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK239)=6,MONTH(AK239)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK239)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV239<$AB$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN239>='Ownership Option 1'!$D$25,AV239<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK239)=MONTH('Ownership Option 1'!$D$25),YEAR($AK239)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV239+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV239>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV239)=6,MONTH(AV239)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV239)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG239<$AB$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN239>='Ownership Option 1'!$D$25,BG239<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK239)=MONTH('Ownership Option 1'!$D$25),YEAR($AK239)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG239<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG239>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 1'!$D$22),YEAR($DN239)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG239>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG239)=MONTH('Ownership Option 1'!$D$22),YEAR(BG239)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG239)=MONTH('Ownership Option 1'!$D$22),YEAR(BG239)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG239)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT239<$BV$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN239>='Ownership Option 2'!$D$25,BT239<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT239)=MONTH('Ownership Option 2'!$D25),YEAR($BT239)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT239+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT239+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT239)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT239)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY233:BY238)>0,IF(OR(MONTH(BT239)=6,MONTH(BT239)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT239)=6,MONTH(BT239)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT239)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT239)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE239<$BV$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN239>='Ownership Option 2'!$D$25,CE239<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK239)=MONTH('Ownership Option 2'!$D$25),YEAR($AK239)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE239+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE239+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE239)=6,MONTH(CE239)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE239)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP239<$BV$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN239>='Ownership Option 2'!$D$25,CP239<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK239)=MONTH('Ownership Option 2'!$D$25),YEAR($AK239)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP239+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP239>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP239)=6,MONTH(CP239)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP239)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA239<$BV$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA239>='Ownership Option 2'!$D$25,DA239<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA239)=MONTH('Ownership Option 2'!$D$25),YEAR($DA239)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA239<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA239>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA239)=MONTH('Ownership Option 2'!$D$22),YEAR($DA239)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA239>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA239)=MONTH('Ownership Option 2'!$D$22),YEAR(DA239)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA239)=MONTH('Ownership Option 2'!$D$22),YEAR(DA239)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA239)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1917-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN239<$DP$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN239>='Ownership Option 3'!$D$25,DN239<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 3'!$D$25),YEAR($DN239)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN239+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN239+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN239)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN239)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS233:DS238)>0,IF(OR(MONTH(DN239)=6,MONTH(DN239)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN239)=6,MONTH(DN239)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN239>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN239)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN239)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN239)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN239)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY239<$DP$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY239>='Ownership Option 3'!$D$25,DY239<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY239)=MONTH('Ownership Option 3'!$D$25),YEAR($DY239)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY239+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY239+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY239)=6,MONTH(DY239)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY239)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY239>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY239)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY239)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY239)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY239)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ239<$DP$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ239>='Ownership Option 3'!$D$25,EJ239<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ239)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ239)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ239+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ239>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ239)=6,MONTH(EJ239)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ239)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ239>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ239)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ239)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ239)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ239)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ239)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1917-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU239<$DP$19,$I239,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU239>='Ownership Option 3'!$D$25,EU239<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU239)=MONTH('Ownership Option 3'!$D$25),YEAR($EU239)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU239<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU239>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU239)=MONTH('Ownership Option 3'!$D$22),YEAR($EU239)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU239>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU239)=MONTH('Ownership Option 3'!$D$22),YEAR(EU239)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU239)=MONTH('Ownership Option 3'!$D$22),YEAR(EU239)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU239)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[216,"1918-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B240>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B240))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B240))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B240)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B240))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B240))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B240))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B240>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B240))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B240))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B240)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B240))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B240))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B240))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B240>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B240))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B240))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B240)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B240))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B240))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B240))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B240>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B240))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B240))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B240)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B240))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B240))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B240))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B240>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B240))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B240))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B240)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B240))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B240))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B240))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B240>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B240))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B240)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B240))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B240)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B240))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B240)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B240))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B240))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B240-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-01-01",{"$f":"IF(AND('Cash Flows'!$L240<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I240,\"\")","v":""},{"$f":"IFERROR(IF(M240=\"\",IF(AND(L240<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L240<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L240>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L240<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L240>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L240<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L240>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L240<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L240>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L240<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L240)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L240)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L240)=MONTH('Lease Option 1'!$D$13),YEAR($L240)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-01-01",{"$f":"IF(AND('Cash Flows'!$L240<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I240,\"\")","v":""},{"$f":"IFERROR(IF(T240=\"\",IF(AND(S240<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S240<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S240>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S240<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S240>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S240<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S240>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S240<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S240>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S240<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S240)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S240)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L240)=MONTH('Lease Option 2'!$D$13),YEAR($L240)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z240<$AB$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z240>='Ownership Option 1'!$D$25,Z240<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z240)=MONTH('Ownership Option 1'!$D$25),YEAR($L240)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z240+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z240+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z240)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z240)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE234:AE239)>0,IF(OR(MONTH(Z240)=6,MONTH(Z240)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z240)=6,MONTH(Z240)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z240)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z240>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z240)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z240)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z240)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z240)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK240<$AB$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN240>='Ownership Option 1'!$D$25,AK240<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK240)=MONTH('Ownership Option 1'!$D$25),YEAR($AK240)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK240+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK240+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK240)=6,MONTH(AK240)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK240)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV240<$AB$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN240>='Ownership Option 1'!$D$25,AV240<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK240)=MONTH('Ownership Option 1'!$D$25),YEAR($AK240)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV240+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV240>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV240)=6,MONTH(AV240)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV240)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG240<$AB$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN240>='Ownership Option 1'!$D$25,BG240<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK240)=MONTH('Ownership Option 1'!$D$25),YEAR($AK240)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG240<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG240>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 1'!$D$22),YEAR($DN240)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG240>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG240)=MONTH('Ownership Option 1'!$D$22),YEAR(BG240)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG240)=MONTH('Ownership Option 1'!$D$22),YEAR(BG240)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG240)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT240<$BV$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN240>='Ownership Option 2'!$D$25,BT240<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT240)=MONTH('Ownership Option 2'!$D25),YEAR($BT240)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT240+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT240+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT240)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT240)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY234:BY239)>0,IF(OR(MONTH(BT240)=6,MONTH(BT240)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT240)=6,MONTH(BT240)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT240)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT240)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE240<$BV$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN240>='Ownership Option 2'!$D$25,CE240<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK240)=MONTH('Ownership Option 2'!$D$25),YEAR($AK240)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE240+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE240+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE240)=6,MONTH(CE240)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE240)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP240<$BV$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN240>='Ownership Option 2'!$D$25,CP240<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK240)=MONTH('Ownership Option 2'!$D$25),YEAR($AK240)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP240+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP240>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP240)=6,MONTH(CP240)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP240)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA240<$BV$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA240>='Ownership Option 2'!$D$25,DA240<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA240)=MONTH('Ownership Option 2'!$D$25),YEAR($DA240)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA240<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA240>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA240)=MONTH('Ownership Option 2'!$D$22),YEAR($DA240)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA240>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA240)=MONTH('Ownership Option 2'!$D$22),YEAR(DA240)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA240)=MONTH('Ownership Option 2'!$D$22),YEAR(DA240)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA240)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN240<$DP$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN240>='Ownership Option 3'!$D$25,DN240<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 3'!$D$25),YEAR($DN240)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN240+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN240+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN240)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN240)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS234:DS239)>0,IF(OR(MONTH(DN240)=6,MONTH(DN240)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN240)=6,MONTH(DN240)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN240>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN240)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN240)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN240)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN240)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY240<$DP$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY240>='Ownership Option 3'!$D$25,DY240<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY240)=MONTH('Ownership Option 3'!$D$25),YEAR($DY240)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY240+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY240+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY240)=6,MONTH(DY240)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY240)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY240>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY240)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY240)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY240)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY240)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ240<$DP$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ240>='Ownership Option 3'!$D$25,EJ240<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ240)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ240)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ240+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ240>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ240)=6,MONTH(EJ240)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ240)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ240>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ240)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ240)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ240)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ240)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ240)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU240<$DP$19,$I240,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU240>='Ownership Option 3'!$D$25,EU240<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU240)=MONTH('Ownership Option 3'!$D$25),YEAR($EU240)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU240<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU240>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU240)=MONTH('Ownership Option 3'!$D$22),YEAR($EU240)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU240>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU240)=MONTH('Ownership Option 3'!$D$22),YEAR(EU240)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU240)=MONTH('Ownership Option 3'!$D$22),YEAR(EU240)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU240)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[217,"1918-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B241>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B241))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B241))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B241)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B241))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B241))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B241))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B241>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B241))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B241))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B241)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B241))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B241))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B241))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B241>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B241))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B241))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B241)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B241))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B241))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B241))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B241>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B241))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B241))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B241)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B241))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B241))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B241))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B241>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B241))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B241))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B241)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B241))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B241))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B241))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B241>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B241))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B241)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B241))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B241)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B241))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B241)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B241))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B241))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B241-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-02-01",{"$f":"IF(AND('Cash Flows'!$L241<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I241,\"\")","v":""},{"$f":"IFERROR(IF(M241=\"\",IF(AND(L241<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L241<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L241>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L241<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L241>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L241<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L241>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L241<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L241>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L241<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L241)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L241)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L241)=MONTH('Lease Option 1'!$D$13),YEAR($L241)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-02-01",{"$f":"IF(AND('Cash Flows'!$L241<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I241,\"\")","v":""},{"$f":"IFERROR(IF(T241=\"\",IF(AND(S241<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S241<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S241>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S241<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S241>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S241<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S241>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S241<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S241>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S241<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S241)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S241)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L241)=MONTH('Lease Option 2'!$D$13),YEAR($L241)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z241<$AB$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z241>='Ownership Option 1'!$D$25,Z241<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z241)=MONTH('Ownership Option 1'!$D$25),YEAR($L241)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z241+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z241+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z241)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z241)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE235:AE240)>0,IF(OR(MONTH(Z241)=6,MONTH(Z241)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z241)=6,MONTH(Z241)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z241)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z241>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z241)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z241)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z241)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z241)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK241<$AB$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN241>='Ownership Option 1'!$D$25,AK241<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK241)=MONTH('Ownership Option 1'!$D$25),YEAR($AK241)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK241+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK241+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK241)=6,MONTH(AK241)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK241)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV241<$AB$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN241>='Ownership Option 1'!$D$25,AV241<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK241)=MONTH('Ownership Option 1'!$D$25),YEAR($AK241)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV241+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV241>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV241)=6,MONTH(AV241)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV241)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG241<$AB$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN241>='Ownership Option 1'!$D$25,BG241<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK241)=MONTH('Ownership Option 1'!$D$25),YEAR($AK241)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG241<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG241>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 1'!$D$22),YEAR($DN241)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG241>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG241)=MONTH('Ownership Option 1'!$D$22),YEAR(BG241)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG241)=MONTH('Ownership Option 1'!$D$22),YEAR(BG241)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG241)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT241<$BV$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN241>='Ownership Option 2'!$D$25,BT241<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT241)=MONTH('Ownership Option 2'!$D25),YEAR($BT241)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT241+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT241+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT241)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT241)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY235:BY240)>0,IF(OR(MONTH(BT241)=6,MONTH(BT241)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT241)=6,MONTH(BT241)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT241)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT241)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE241<$BV$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN241>='Ownership Option 2'!$D$25,CE241<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK241)=MONTH('Ownership Option 2'!$D$25),YEAR($AK241)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE241+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE241+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE241)=6,MONTH(CE241)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE241)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP241<$BV$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN241>='Ownership Option 2'!$D$25,CP241<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK241)=MONTH('Ownership Option 2'!$D$25),YEAR($AK241)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP241+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP241>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP241)=6,MONTH(CP241)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP241)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA241<$BV$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA241>='Ownership Option 2'!$D$25,DA241<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA241)=MONTH('Ownership Option 2'!$D$25),YEAR($DA241)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB241:DD241),\"\")","v":0},{"$f":"IF(AND(DA241<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA241>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA241)=MONTH('Ownership Option 2'!$D$22),YEAR($DA241)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA241>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA241)=MONTH('Ownership Option 2'!$D$22),YEAR(DA241)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA241)=MONTH('Ownership Option 2'!$D$22),YEAR(DA241)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA241)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE241:DH241),\"\")","v":0},{"$f":"DI241/(1+((1+$D$6)^(1/12))-1)^$A241","v":0},null,null,null,"1918-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN241<$DP$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN241>='Ownership Option 3'!$D$25,DN241<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 3'!$D$25),YEAR($DN241)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN241+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN241+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN241)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN241)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS235:DS240)>0,IF(OR(MONTH(DN241)=6,MONTH(DN241)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN241)=6,MONTH(DN241)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN241>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN241)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN241)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN241)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN241)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY241<$DP$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY241>='Ownership Option 3'!$D$25,DY241<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY241)=MONTH('Ownership Option 3'!$D$25),YEAR($DY241)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY241+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY241+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY241)=6,MONTH(DY241)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY241)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY241>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY241)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY241)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY241)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY241)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ241<$DP$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ241>='Ownership Option 3'!$D$25,EJ241<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ241)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ241)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ241+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ241>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ241)=6,MONTH(EJ241)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ241)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ241>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ241)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ241)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ241)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ241)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ241)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU241<$DP$19,$I241,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU241>='Ownership Option 3'!$D$25,EU241<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU241)=MONTH('Ownership Option 3'!$D$25),YEAR($EU241)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU241<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU241>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU241)=MONTH('Ownership Option 3'!$D$22),YEAR($EU241)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU241>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU241)=MONTH('Ownership Option 3'!$D$22),YEAR(EU241)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU241)=MONTH('Ownership Option 3'!$D$22),YEAR(EU241)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU241)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[218,"1918-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B242>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B242))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B242))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B242)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B242))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B242))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B242))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B242>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B242))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B242))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B242)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B242))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B242))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B242))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B242>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B242))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B242))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B242)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B242))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B242))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B242))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B242>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B242))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B242))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B242)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B242))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B242))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B242))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B242>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B242))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B242))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B242)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B242))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B242))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B242))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B242>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B242))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B242)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B242))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B242)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B242))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B242)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B242))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B242))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B242-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-03-01",{"$f":"IF(AND('Cash Flows'!$L242<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I242,\"\")","v":""},{"$f":"IFERROR(IF(M242=\"\",IF(AND(L242<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L242<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L242>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L242<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L242>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L242<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L242>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L242<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L242>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L242<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L242)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L242)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L242)=MONTH('Lease Option 1'!$D$13),YEAR($L242)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-03-01",{"$f":"IF(AND('Cash Flows'!$L242<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I242,\"\")","v":""},{"$f":"IFERROR(IF(T242=\"\",IF(AND(S242<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S242<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S242>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S242<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S242>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S242<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S242>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S242<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S242>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S242<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S242)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S242)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L242)=MONTH('Lease Option 2'!$D$13),YEAR($L242)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z242<$AB$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z242>='Ownership Option 1'!$D$25,Z242<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z242)=MONTH('Ownership Option 1'!$D$25),YEAR($L242)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z242+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z242+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z242)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z242)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE236:AE241)>0,IF(OR(MONTH(Z242)=6,MONTH(Z242)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z242)=6,MONTH(Z242)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z242)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z242>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z242)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z242)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z242)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z242)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK242<$AB$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN242>='Ownership Option 1'!$D$25,AK242<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK242)=MONTH('Ownership Option 1'!$D$25),YEAR($AK242)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK242+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK242+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK242)=6,MONTH(AK242)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK242)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV242<$AB$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN242>='Ownership Option 1'!$D$25,AV242<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK242)=MONTH('Ownership Option 1'!$D$25),YEAR($AK242)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV242+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV242>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV242)=6,MONTH(AV242)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV242)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG242<$AB$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN242>='Ownership Option 1'!$D$25,BG242<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK242)=MONTH('Ownership Option 1'!$D$25),YEAR($AK242)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG242<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG242>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 1'!$D$22),YEAR($DN242)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG242>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG242)=MONTH('Ownership Option 1'!$D$22),YEAR(BG242)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG242)=MONTH('Ownership Option 1'!$D$22),YEAR(BG242)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG242)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT242<$BV$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN242>='Ownership Option 2'!$D$25,BT242<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT242)=MONTH('Ownership Option 2'!$D25),YEAR($BT242)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT242+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT242+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT242)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT242)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY236:BY241)>0,IF(OR(MONTH(BT242)=6,MONTH(BT242)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT242)=6,MONTH(BT242)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT242)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT242)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE242<$BV$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN242>='Ownership Option 2'!$D$25,CE242<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK242)=MONTH('Ownership Option 2'!$D$25),YEAR($AK242)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE242+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE242+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE242)=6,MONTH(CE242)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE242)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP242<$BV$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN242>='Ownership Option 2'!$D$25,CP242<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK242)=MONTH('Ownership Option 2'!$D$25),YEAR($AK242)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP242+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP242>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP242)=6,MONTH(CP242)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP242)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA242<$BV$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA242>='Ownership Option 2'!$D$25,DA242<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA242)=MONTH('Ownership Option 2'!$D$25),YEAR($DA242)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA242<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA242>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA242)=MONTH('Ownership Option 2'!$D$22),YEAR($DA242)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA242>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA242)=MONTH('Ownership Option 2'!$D$22),YEAR(DA242)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA242)=MONTH('Ownership Option 2'!$D$22),YEAR(DA242)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA242)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN242<$DP$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN242>='Ownership Option 3'!$D$25,DN242<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 3'!$D$25),YEAR($DN242)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN242+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN242+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN242)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN242)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS236:DS241)>0,IF(OR(MONTH(DN242)=6,MONTH(DN242)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN242)=6,MONTH(DN242)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN242>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN242)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN242)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN242)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN242)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY242<$DP$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY242>='Ownership Option 3'!$D$25,DY242<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY242)=MONTH('Ownership Option 3'!$D$25),YEAR($DY242)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY242+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY242+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY242)=6,MONTH(DY242)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY242)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY242>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY242)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY242)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY242)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY242)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ242<$DP$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ242>='Ownership Option 3'!$D$25,EJ242<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ242)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ242)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ242+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ242>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ242)=6,MONTH(EJ242)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ242)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ242>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ242)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ242)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ242)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ242)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ242)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU242<$DP$19,$I242,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU242>='Ownership Option 3'!$D$25,EU242<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU242)=MONTH('Ownership Option 3'!$D$25),YEAR($EU242)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU242<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU242>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU242)=MONTH('Ownership Option 3'!$D$22),YEAR($EU242)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU242>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU242)=MONTH('Ownership Option 3'!$D$22),YEAR(EU242)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU242)=MONTH('Ownership Option 3'!$D$22),YEAR(EU242)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU242)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[219,"1918-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B243>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B243))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B243))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B243)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B243))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B243))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B243))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B243>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B243))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B243))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B243)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B243))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B243))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B243))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B243>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B243))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B243))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B243)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B243))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B243))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B243))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B243>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B243))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B243))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B243)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B243))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B243))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B243))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B243>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B243))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B243))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B243)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B243))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B243))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B243))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B243>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B243))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B243)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B243))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B243)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B243))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B243)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B243))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B243))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B243-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-04-01",{"$f":"IF(AND('Cash Flows'!$L243<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I243,\"\")","v":""},{"$f":"IFERROR(IF(M243=\"\",IF(AND(L243<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L243<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L243>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L243<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L243>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L243<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L243>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L243<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L243>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L243<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L243)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L243)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L243)=MONTH('Lease Option 1'!$D$13),YEAR($L243)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-04-01",{"$f":"IF(AND('Cash Flows'!$L243<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I243,\"\")","v":""},{"$f":"IFERROR(IF(T243=\"\",IF(AND(S243<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S243<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S243>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S243<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S243>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S243<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S243>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S243<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S243>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S243<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S243)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S243)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L243)=MONTH('Lease Option 2'!$D$13),YEAR($L243)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z243<$AB$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z243>='Ownership Option 1'!$D$25,Z243<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z243)=MONTH('Ownership Option 1'!$D$25),YEAR($L243)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z243+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z243+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z243)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z243)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE237:AE242)>0,IF(OR(MONTH(Z243)=6,MONTH(Z243)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z243)=6,MONTH(Z243)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z243)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z243>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z243)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z243)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z243)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z243)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK243<$AB$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN243>='Ownership Option 1'!$D$25,AK243<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK243)=MONTH('Ownership Option 1'!$D$25),YEAR($AK243)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK243+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK243+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK243)=6,MONTH(AK243)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK243)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV243<$AB$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN243>='Ownership Option 1'!$D$25,AV243<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK243)=MONTH('Ownership Option 1'!$D$25),YEAR($AK243)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV243+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV243>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV243)=6,MONTH(AV243)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV243)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG243<$AB$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN243>='Ownership Option 1'!$D$25,BG243<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK243)=MONTH('Ownership Option 1'!$D$25),YEAR($AK243)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG243<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG243>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 1'!$D$22),YEAR($DN243)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG243>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG243)=MONTH('Ownership Option 1'!$D$22),YEAR(BG243)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG243)=MONTH('Ownership Option 1'!$D$22),YEAR(BG243)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG243)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT243<$BV$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN243>='Ownership Option 2'!$D$25,BT243<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT243)=MONTH('Ownership Option 2'!$D25),YEAR($BT243)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT243+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT243+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT243)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT243)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY237:BY242)>0,IF(OR(MONTH(BT243)=6,MONTH(BT243)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT243)=6,MONTH(BT243)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT243)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT243)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE243<$BV$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN243>='Ownership Option 2'!$D$25,CE243<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK243)=MONTH('Ownership Option 2'!$D$25),YEAR($AK243)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE243+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE243+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE243)=6,MONTH(CE243)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE243)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP243<$BV$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN243>='Ownership Option 2'!$D$25,CP243<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK243)=MONTH('Ownership Option 2'!$D$25),YEAR($AK243)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP243+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP243>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP243)=6,MONTH(CP243)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP243)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA243<$BV$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA243>='Ownership Option 2'!$D$25,DA243<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA243)=MONTH('Ownership Option 2'!$D$25),YEAR($DA243)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA243<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA243>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA243)=MONTH('Ownership Option 2'!$D$22),YEAR($DA243)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA243>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA243)=MONTH('Ownership Option 2'!$D$22),YEAR(DA243)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA243)=MONTH('Ownership Option 2'!$D$22),YEAR(DA243)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA243)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN243<$DP$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN243>='Ownership Option 3'!$D$25,DN243<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 3'!$D$25),YEAR($DN243)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN243+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN243+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN243)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN243)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS237:DS242)>0,IF(OR(MONTH(DN243)=6,MONTH(DN243)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN243)=6,MONTH(DN243)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN243>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN243)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN243)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN243)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN243)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY243<$DP$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY243>='Ownership Option 3'!$D$25,DY243<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY243)=MONTH('Ownership Option 3'!$D$25),YEAR($DY243)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY243+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY243+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY243)=6,MONTH(DY243)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY243)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY243>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY243)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY243)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY243)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY243)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ243<$DP$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ243>='Ownership Option 3'!$D$25,EJ243<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ243)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ243)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ243+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ243>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ243)=6,MONTH(EJ243)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ243)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ243>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ243)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ243)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ243)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ243)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ243)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU243<$DP$19,$I243,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU243>='Ownership Option 3'!$D$25,EU243<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU243)=MONTH('Ownership Option 3'!$D$25),YEAR($EU243)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU243<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU243>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU243)=MONTH('Ownership Option 3'!$D$22),YEAR($EU243)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU243>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU243)=MONTH('Ownership Option 3'!$D$22),YEAR(EU243)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU243)=MONTH('Ownership Option 3'!$D$22),YEAR(EU243)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU243)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[220,"1918-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B244>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B244))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B244))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B244)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B244))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B244))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B244))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B244>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B244))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B244))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B244)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B244))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B244))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B244))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B244>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B244))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B244))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B244)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B244))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B244))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B244))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B244>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B244))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B244))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B244)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B244))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B244))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B244))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B244>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B244))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B244))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B244)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B244))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B244))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B244))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B244>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B244))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B244)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B244))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B244)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B244))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B244)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B244))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B244))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B244-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-05-01",{"$f":"IF(AND('Cash Flows'!$L244<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I244,\"\")","v":""},{"$f":"IFERROR(IF(M244=\"\",IF(AND(L244<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L244<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L244>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L244<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L244>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L244<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L244>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L244<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L244>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L244<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L244)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L244)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L244)=MONTH('Lease Option 1'!$D$13),YEAR($L244)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-05-01",{"$f":"IF(AND('Cash Flows'!$L244<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I244,\"\")","v":""},{"$f":"IFERROR(IF(T244=\"\",IF(AND(S244<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S244<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S244>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S244<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S244>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S244<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S244>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S244<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S244>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S244<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S244)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S244)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L244)=MONTH('Lease Option 2'!$D$13),YEAR($L244)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z244<$AB$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z244>='Ownership Option 1'!$D$25,Z244<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z244)=MONTH('Ownership Option 1'!$D$25),YEAR($L244)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z244+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z244+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z244)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z244)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE238:AE243)>0,IF(OR(MONTH(Z244)=6,MONTH(Z244)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z244)=6,MONTH(Z244)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z244)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z244>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z244)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z244)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z244)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z244)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK244<$AB$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN244>='Ownership Option 1'!$D$25,AK244<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK244)=MONTH('Ownership Option 1'!$D$25),YEAR($AK244)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK244+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK244+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK244)=6,MONTH(AK244)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK244)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV244<$AB$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN244>='Ownership Option 1'!$D$25,AV244<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK244)=MONTH('Ownership Option 1'!$D$25),YEAR($AK244)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV244+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV244>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV244)=6,MONTH(AV244)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV244)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG244<$AB$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN244>='Ownership Option 1'!$D$25,BG244<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK244)=MONTH('Ownership Option 1'!$D$25),YEAR($AK244)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG244<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG244>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 1'!$D$22),YEAR($DN244)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG244>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG244)=MONTH('Ownership Option 1'!$D$22),YEAR(BG244)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG244)=MONTH('Ownership Option 1'!$D$22),YEAR(BG244)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG244)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT244<$BV$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN244>='Ownership Option 2'!$D$25,BT244<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT244)=MONTH('Ownership Option 2'!$D25),YEAR($BT244)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT244+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT244+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT244)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT244)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY238:BY243)>0,IF(OR(MONTH(BT244)=6,MONTH(BT244)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT244)=6,MONTH(BT244)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT244)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT244)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE244<$BV$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN244>='Ownership Option 2'!$D$25,CE244<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK244)=MONTH('Ownership Option 2'!$D$25),YEAR($AK244)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE244+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE244+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE244)=6,MONTH(CE244)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE244)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP244<$BV$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN244>='Ownership Option 2'!$D$25,CP244<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK244)=MONTH('Ownership Option 2'!$D$25),YEAR($AK244)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP244+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP244>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP244)=6,MONTH(CP244)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP244)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA244<$BV$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA244>='Ownership Option 2'!$D$25,DA244<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA244)=MONTH('Ownership Option 2'!$D$25),YEAR($DA244)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA244<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA244>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA244)=MONTH('Ownership Option 2'!$D$22),YEAR($DA244)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA244>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA244)=MONTH('Ownership Option 2'!$D$22),YEAR(DA244)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA244)=MONTH('Ownership Option 2'!$D$22),YEAR(DA244)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA244)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN244<$DP$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN244>='Ownership Option 3'!$D$25,DN244<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 3'!$D$25),YEAR($DN244)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN244+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN244+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN244)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN244)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS238:DS243)>0,IF(OR(MONTH(DN244)=6,MONTH(DN244)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN244)=6,MONTH(DN244)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN244>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN244)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN244)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN244)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN244)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY244<$DP$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY244>='Ownership Option 3'!$D$25,DY244<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY244)=MONTH('Ownership Option 3'!$D$25),YEAR($DY244)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY244+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY244+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY244)=6,MONTH(DY244)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY244)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY244>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY244)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY244)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY244)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY244)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ244<$DP$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ244>='Ownership Option 3'!$D$25,EJ244<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ244)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ244)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ244+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ244>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ244)=6,MONTH(EJ244)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ244)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ244>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ244)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ244)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ244)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ244)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ244)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU244<$DP$19,$I244,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU244>='Ownership Option 3'!$D$25,EU244<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU244)=MONTH('Ownership Option 3'!$D$25),YEAR($EU244)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU244<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU244>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU244)=MONTH('Ownership Option 3'!$D$22),YEAR($EU244)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU244>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU244)=MONTH('Ownership Option 3'!$D$22),YEAR(EU244)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU244)=MONTH('Ownership Option 3'!$D$22),YEAR(EU244)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU244)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[221,"1918-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B245>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B245))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B245))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B245)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B245))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B245))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B245))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B245>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B245))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B245))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B245)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B245))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B245))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B245))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B245>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B245))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B245))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B245)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B245))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B245))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B245))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B245>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B245))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B245))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B245)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B245))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B245))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B245))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B245>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B245))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B245))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B245)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B245))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B245))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B245))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B245>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B245))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B245)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B245))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B245)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B245))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B245)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B245))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B245))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B245-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-06-01",{"$f":"IF(AND('Cash Flows'!$L245<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I245,\"\")","v":""},{"$f":"IFERROR(IF(M245=\"\",IF(AND(L245<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L245<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L245>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L245<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L245>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L245<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L245>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L245<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L245>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L245<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L245)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L245)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L245)=MONTH('Lease Option 1'!$D$13),YEAR($L245)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-06-01",{"$f":"IF(AND('Cash Flows'!$L245<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I245,\"\")","v":""},{"$f":"IFERROR(IF(T245=\"\",IF(AND(S245<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S245<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S245>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S245<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S245>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S245<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S245>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S245<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S245>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S245<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S245)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S245)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L245)=MONTH('Lease Option 2'!$D$13),YEAR($L245)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z245<$AB$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z245>='Ownership Option 1'!$D$25,Z245<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z245)=MONTH('Ownership Option 1'!$D$25),YEAR($L245)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z245+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z245+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z245)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z245)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE239:AE244)>0,IF(OR(MONTH(Z245)=6,MONTH(Z245)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z245)=6,MONTH(Z245)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z245)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z245>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z245)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z245)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z245)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z245)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK245<$AB$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN245>='Ownership Option 1'!$D$25,AK245<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK245)=MONTH('Ownership Option 1'!$D$25),YEAR($AK245)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK245+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK245+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK245)=6,MONTH(AK245)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK245)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV245<$AB$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN245>='Ownership Option 1'!$D$25,AV245<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK245)=MONTH('Ownership Option 1'!$D$25),YEAR($AK245)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV245+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV245>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV245)=6,MONTH(AV245)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV245)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG245<$AB$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN245>='Ownership Option 1'!$D$25,BG245<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK245)=MONTH('Ownership Option 1'!$D$25),YEAR($AK245)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG245<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG245>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 1'!$D$22),YEAR($DN245)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG245>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG245)=MONTH('Ownership Option 1'!$D$22),YEAR(BG245)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG245)=MONTH('Ownership Option 1'!$D$22),YEAR(BG245)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG245)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT245<$BV$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN245>='Ownership Option 2'!$D$25,BT245<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT245)=MONTH('Ownership Option 2'!$D25),YEAR($BT245)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT245+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT245+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT245)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT245)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY239:BY244)>0,IF(OR(MONTH(BT245)=6,MONTH(BT245)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT245)=6,MONTH(BT245)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT245)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT245)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE245<$BV$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN245>='Ownership Option 2'!$D$25,CE245<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK245)=MONTH('Ownership Option 2'!$D$25),YEAR($AK245)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE245+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE245+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE245)=6,MONTH(CE245)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE245)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP245<$BV$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN245>='Ownership Option 2'!$D$25,CP245<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK245)=MONTH('Ownership Option 2'!$D$25),YEAR($AK245)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP245+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP245>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP245)=6,MONTH(CP245)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP245)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA245<$BV$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA245>='Ownership Option 2'!$D$25,DA245<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA245)=MONTH('Ownership Option 2'!$D$25),YEAR($DA245)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA245<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA245>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA245)=MONTH('Ownership Option 2'!$D$22),YEAR($DA245)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA245>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA245)=MONTH('Ownership Option 2'!$D$22),YEAR(DA245)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA245)=MONTH('Ownership Option 2'!$D$22),YEAR(DA245)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA245)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN245<$DP$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN245>='Ownership Option 3'!$D$25,DN245<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 3'!$D$25),YEAR($DN245)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN245+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN245+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN245)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN245)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS239:DS244)>0,IF(OR(MONTH(DN245)=6,MONTH(DN245)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN245)=6,MONTH(DN245)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN245>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN245)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN245)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN245)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN245)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY245<$DP$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY245>='Ownership Option 3'!$D$25,DY245<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY245)=MONTH('Ownership Option 3'!$D$25),YEAR($DY245)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY245+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY245+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY245)=6,MONTH(DY245)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY245)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY245>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY245)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY245)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY245)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY245)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ245<$DP$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ245>='Ownership Option 3'!$D$25,EJ245<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ245)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ245)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ245+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ245>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ245)=6,MONTH(EJ245)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ245)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ245>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ245)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ245)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ245)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ245)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ245)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU245<$DP$19,$I245,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU245>='Ownership Option 3'!$D$25,EU245<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU245)=MONTH('Ownership Option 3'!$D$25),YEAR($EU245)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU245<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU245>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU245)=MONTH('Ownership Option 3'!$D$22),YEAR($EU245)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU245>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU245)=MONTH('Ownership Option 3'!$D$22),YEAR(EU245)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU245)=MONTH('Ownership Option 3'!$D$22),YEAR(EU245)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU245)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[222,"1918-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B246>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B246))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B246))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B246)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B246))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B246))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B246))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B246>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B246))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B246))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B246)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B246))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B246))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B246))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B246>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B246))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B246))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B246)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B246))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B246))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B246))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B246>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B246))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B246))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B246)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B246))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B246))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B246))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B246>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B246))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B246))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B246)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B246))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B246))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B246))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B246>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B246))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B246)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B246))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B246)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B246))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B246)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B246))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B246))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B246-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-07-01",{"$f":"IF(AND('Cash Flows'!$L246<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I246,\"\")","v":""},{"$f":"IFERROR(IF(M246=\"\",IF(AND(L246<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L246<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L246>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L246<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L246>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L246<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L246>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L246<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L246>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L246<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L246)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L246)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L246)=MONTH('Lease Option 1'!$D$13),YEAR($L246)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-07-01",{"$f":"IF(AND('Cash Flows'!$L246<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I246,\"\")","v":""},{"$f":"IFERROR(IF(T246=\"\",IF(AND(S246<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S246<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S246>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S246<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S246>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S246<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S246>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S246<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S246>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S246<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S246)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S246)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L246)=MONTH('Lease Option 2'!$D$13),YEAR($L246)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z246<$AB$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z246>='Ownership Option 1'!$D$25,Z246<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z246)=MONTH('Ownership Option 1'!$D$25),YEAR($L246)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z246+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z246+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z246)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z246)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE240:AE245)>0,IF(OR(MONTH(Z246)=6,MONTH(Z246)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z246)=6,MONTH(Z246)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z246)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z246>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z246)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z246)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z246)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z246)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK246<$AB$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN246>='Ownership Option 1'!$D$25,AK246<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK246)=MONTH('Ownership Option 1'!$D$25),YEAR($AK246)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK246+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK246+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK246)=6,MONTH(AK246)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK246)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV246<$AB$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN246>='Ownership Option 1'!$D$25,AV246<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK246)=MONTH('Ownership Option 1'!$D$25),YEAR($AK246)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV246+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV246>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV246)=6,MONTH(AV246)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV246)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG246<$AB$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN246>='Ownership Option 1'!$D$25,BG246<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK246)=MONTH('Ownership Option 1'!$D$25),YEAR($AK246)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG246<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG246>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 1'!$D$22),YEAR($DN246)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG246>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG246)=MONTH('Ownership Option 1'!$D$22),YEAR(BG246)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG246)=MONTH('Ownership Option 1'!$D$22),YEAR(BG246)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG246)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT246<$BV$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN246>='Ownership Option 2'!$D$25,BT246<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT246)=MONTH('Ownership Option 2'!$D25),YEAR($BT246)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT246+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT246+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT246)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT246)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY240:BY245)>0,IF(OR(MONTH(BT246)=6,MONTH(BT246)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT246)=6,MONTH(BT246)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT246)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT246)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE246<$BV$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN246>='Ownership Option 2'!$D$25,CE246<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK246)=MONTH('Ownership Option 2'!$D$25),YEAR($AK246)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE246+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE246+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE246)=6,MONTH(CE246)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE246)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP246<$BV$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN246>='Ownership Option 2'!$D$25,CP246<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK246)=MONTH('Ownership Option 2'!$D$25),YEAR($AK246)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP246+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP246>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP246)=6,MONTH(CP246)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP246)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA246<$BV$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA246>='Ownership Option 2'!$D$25,DA246<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA246)=MONTH('Ownership Option 2'!$D$25),YEAR($DA246)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA246<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA246>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA246)=MONTH('Ownership Option 2'!$D$22),YEAR($DA246)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA246>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA246)=MONTH('Ownership Option 2'!$D$22),YEAR(DA246)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA246)=MONTH('Ownership Option 2'!$D$22),YEAR(DA246)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA246)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN246<$DP$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN246>='Ownership Option 3'!$D$25,DN246<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 3'!$D$25),YEAR($DN246)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN246+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN246+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN246)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN246)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS240:DS245)>0,IF(OR(MONTH(DN246)=6,MONTH(DN246)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN246)=6,MONTH(DN246)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN246>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN246)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN246)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN246)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN246)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY246<$DP$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY246>='Ownership Option 3'!$D$25,DY246<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY246)=MONTH('Ownership Option 3'!$D$25),YEAR($DY246)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY246+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY246+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY246)=6,MONTH(DY246)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY246)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY246>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY246)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY246)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY246)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY246)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ246<$DP$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ246>='Ownership Option 3'!$D$25,EJ246<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ246)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ246)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ246+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ246>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ246)=6,MONTH(EJ246)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ246)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ246>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ246)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ246)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ246)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ246)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ246)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU246<$DP$19,$I246,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU246>='Ownership Option 3'!$D$25,EU246<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU246)=MONTH('Ownership Option 3'!$D$25),YEAR($EU246)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU246<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU246>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU246)=MONTH('Ownership Option 3'!$D$22),YEAR($EU246)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU246>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU246)=MONTH('Ownership Option 3'!$D$22),YEAR(EU246)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU246)=MONTH('Ownership Option 3'!$D$22),YEAR(EU246)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU246)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[223,"1918-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B247>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B247))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B247))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B247)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B247))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B247))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B247))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B247>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B247))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B247))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B247)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B247))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B247))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B247))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B247>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B247))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B247))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B247)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B247))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B247))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B247))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B247>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B247))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B247))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B247)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B247))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B247))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B247))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B247>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B247))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B247))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B247)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B247))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B247))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B247))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B247>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B247))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B247)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B247))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B247)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B247))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B247)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B247))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B247))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B247-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-08-01",{"$f":"IF(AND('Cash Flows'!$L247<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I247,\"\")","v":""},{"$f":"IFERROR(IF(M247=\"\",IF(AND(L247<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L247<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L247>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L247<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L247>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L247<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L247>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L247<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L247>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L247<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L247)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L247)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L247)=MONTH('Lease Option 1'!$D$13),YEAR($L247)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-08-01",{"$f":"IF(AND('Cash Flows'!$L247<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I247,\"\")","v":""},{"$f":"IFERROR(IF(T247=\"\",IF(AND(S247<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S247<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S247>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S247<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S247>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S247<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S247>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S247<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S247>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S247<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S247)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S247)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L247)=MONTH('Lease Option 2'!$D$13),YEAR($L247)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z247<$AB$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z247>='Ownership Option 1'!$D$25,Z247<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z247)=MONTH('Ownership Option 1'!$D$25),YEAR($L247)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z247+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z247+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z247)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z247)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE241:AE246)>0,IF(OR(MONTH(Z247)=6,MONTH(Z247)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z247)=6,MONTH(Z247)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z247)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z247>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z247)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z247)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z247)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z247)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK247<$AB$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN247>='Ownership Option 1'!$D$25,AK247<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK247)=MONTH('Ownership Option 1'!$D$25),YEAR($AK247)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK247+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK247+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK247)=6,MONTH(AK247)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK247)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV247<$AB$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN247>='Ownership Option 1'!$D$25,AV247<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK247)=MONTH('Ownership Option 1'!$D$25),YEAR($AK247)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV247+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV247>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV247)=6,MONTH(AV247)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV247)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG247<$AB$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN247>='Ownership Option 1'!$D$25,BG247<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK247)=MONTH('Ownership Option 1'!$D$25),YEAR($AK247)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG247<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG247>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 1'!$D$22),YEAR($DN247)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG247>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG247)=MONTH('Ownership Option 1'!$D$22),YEAR(BG247)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG247)=MONTH('Ownership Option 1'!$D$22),YEAR(BG247)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG247)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT247<$BV$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN247>='Ownership Option 2'!$D$25,BT247<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT247)=MONTH('Ownership Option 2'!$D25),YEAR($BT247)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT247+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT247+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT247)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT247)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY241:BY246)>0,IF(OR(MONTH(BT247)=6,MONTH(BT247)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT247)=6,MONTH(BT247)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT247)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT247)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE247<$BV$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN247>='Ownership Option 2'!$D$25,CE247<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK247)=MONTH('Ownership Option 2'!$D$25),YEAR($AK247)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE247+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE247+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE247)=6,MONTH(CE247)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE247)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP247<$BV$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN247>='Ownership Option 2'!$D$25,CP247<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK247)=MONTH('Ownership Option 2'!$D$25),YEAR($AK247)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP247+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP247>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP247)=6,MONTH(CP247)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP247)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA247<$BV$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA247>='Ownership Option 2'!$D$25,DA247<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA247)=MONTH('Ownership Option 2'!$D$25),YEAR($DA247)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA247<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA247>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA247)=MONTH('Ownership Option 2'!$D$22),YEAR($DA247)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA247>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA247)=MONTH('Ownership Option 2'!$D$22),YEAR(DA247)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA247)=MONTH('Ownership Option 2'!$D$22),YEAR(DA247)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA247)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN247<$DP$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN247>='Ownership Option 3'!$D$25,DN247<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 3'!$D$25),YEAR($DN247)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN247+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN247+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN247)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN247)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS241:DS246)>0,IF(OR(MONTH(DN247)=6,MONTH(DN247)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN247)=6,MONTH(DN247)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN247>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN247)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN247)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN247)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN247)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY247<$DP$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY247>='Ownership Option 3'!$D$25,DY247<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY247)=MONTH('Ownership Option 3'!$D$25),YEAR($DY247)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY247+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY247+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY247)=6,MONTH(DY247)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY247)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY247>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY247)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY247)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY247)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY247)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ247<$DP$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ247>='Ownership Option 3'!$D$25,EJ247<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ247)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ247)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ247+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ247>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ247)=6,MONTH(EJ247)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ247)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ247>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ247)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ247)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ247)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ247)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ247)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU247<$DP$19,$I247,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU247>='Ownership Option 3'!$D$25,EU247<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU247)=MONTH('Ownership Option 3'!$D$25),YEAR($EU247)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU247<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU247>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU247)=MONTH('Ownership Option 3'!$D$22),YEAR($EU247)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU247>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU247)=MONTH('Ownership Option 3'!$D$22),YEAR(EU247)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU247)=MONTH('Ownership Option 3'!$D$22),YEAR(EU247)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU247)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[224,"1918-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B248>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B248))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B248))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B248)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B248))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B248))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B248))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B248>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B248))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B248))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B248)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B248))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B248))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B248))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B248>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B248))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B248))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B248)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B248))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B248))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B248))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B248>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B248))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B248))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B248)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B248))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B248))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B248))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B248>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B248))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B248))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B248)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B248))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B248))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B248))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B248>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B248))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B248)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B248))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B248)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B248))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B248)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B248))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B248))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B248-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-09-01",{"$f":"IF(AND('Cash Flows'!$L248<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I248,\"\")","v":""},{"$f":"IFERROR(IF(M248=\"\",IF(AND(L248<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L248<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L248>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L248<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L248>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L248<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L248>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L248<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L248>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L248<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L248)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L248)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L248)=MONTH('Lease Option 1'!$D$13),YEAR($L248)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-09-01",{"$f":"IF(AND('Cash Flows'!$L248<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I248,\"\")","v":""},{"$f":"IFERROR(IF(T248=\"\",IF(AND(S248<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S248<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S248>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S248<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S248>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S248<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S248>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S248<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S248>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S248<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S248)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S248)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L248)=MONTH('Lease Option 2'!$D$13),YEAR($L248)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z248<$AB$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z248>='Ownership Option 1'!$D$25,Z248<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z248)=MONTH('Ownership Option 1'!$D$25),YEAR($L248)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z248+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z248+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z248)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z248)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE242:AE247)>0,IF(OR(MONTH(Z248)=6,MONTH(Z248)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z248)=6,MONTH(Z248)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z248)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z248>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z248)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z248)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z248)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z248)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK248<$AB$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN248>='Ownership Option 1'!$D$25,AK248<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK248)=MONTH('Ownership Option 1'!$D$25),YEAR($AK248)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK248+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK248+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK248)=6,MONTH(AK248)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK248)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV248<$AB$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN248>='Ownership Option 1'!$D$25,AV248<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK248)=MONTH('Ownership Option 1'!$D$25),YEAR($AK248)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV248+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV248>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV248)=6,MONTH(AV248)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV248)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG248<$AB$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN248>='Ownership Option 1'!$D$25,BG248<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK248)=MONTH('Ownership Option 1'!$D$25),YEAR($AK248)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG248<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG248>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 1'!$D$22),YEAR($DN248)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG248>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG248)=MONTH('Ownership Option 1'!$D$22),YEAR(BG248)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG248)=MONTH('Ownership Option 1'!$D$22),YEAR(BG248)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG248)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT248<$BV$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN248>='Ownership Option 2'!$D$25,BT248<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT248)=MONTH('Ownership Option 2'!$D25),YEAR($BT248)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT248+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT248+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT248)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT248)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY242:BY247)>0,IF(OR(MONTH(BT248)=6,MONTH(BT248)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT248)=6,MONTH(BT248)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT248)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT248)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE248<$BV$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN248>='Ownership Option 2'!$D$25,CE248<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK248)=MONTH('Ownership Option 2'!$D$25),YEAR($AK248)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE248+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE248+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE248)=6,MONTH(CE248)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE248)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP248<$BV$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN248>='Ownership Option 2'!$D$25,CP248<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK248)=MONTH('Ownership Option 2'!$D$25),YEAR($AK248)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP248+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP248>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP248)=6,MONTH(CP248)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP248)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA248<$BV$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA248>='Ownership Option 2'!$D$25,DA248<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA248)=MONTH('Ownership Option 2'!$D$25),YEAR($DA248)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA248<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA248>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA248)=MONTH('Ownership Option 2'!$D$22),YEAR($DA248)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA248>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA248)=MONTH('Ownership Option 2'!$D$22),YEAR(DA248)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA248)=MONTH('Ownership Option 2'!$D$22),YEAR(DA248)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA248)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN248<$DP$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN248>='Ownership Option 3'!$D$25,DN248<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 3'!$D$25),YEAR($DN248)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN248+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN248+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN248)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN248)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS242:DS247)>0,IF(OR(MONTH(DN248)=6,MONTH(DN248)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN248)=6,MONTH(DN248)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN248>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN248)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN248)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN248)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN248)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY248<$DP$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY248>='Ownership Option 3'!$D$25,DY248<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY248)=MONTH('Ownership Option 3'!$D$25),YEAR($DY248)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY248+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY248+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY248)=6,MONTH(DY248)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY248)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY248>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY248)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY248)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY248)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY248)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ248<$DP$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ248>='Ownership Option 3'!$D$25,EJ248<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ248)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ248)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ248+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ248>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ248)=6,MONTH(EJ248)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ248)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ248>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ248)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ248)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ248)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ248)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ248)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU248<$DP$19,$I248,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU248>='Ownership Option 3'!$D$25,EU248<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU248)=MONTH('Ownership Option 3'!$D$25),YEAR($EU248)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU248<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU248>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU248)=MONTH('Ownership Option 3'!$D$22),YEAR($EU248)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU248>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU248)=MONTH('Ownership Option 3'!$D$22),YEAR(EU248)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU248)=MONTH('Ownership Option 3'!$D$22),YEAR(EU248)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU248)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[225,"1918-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B249>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B249))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B249))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B249)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B249))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B249))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B249))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B249>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B249))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B249))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B249)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B249))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B249))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B249))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B249>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B249))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B249))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B249)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B249))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B249))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B249))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B249>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B249))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B249))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B249)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B249))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B249))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B249))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B249>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B249))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B249))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B249)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B249))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B249))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B249))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B249>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B249))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B249)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B249))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B249)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B249))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B249)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B249))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B249))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B249-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-10-01",{"$f":"IF(AND('Cash Flows'!$L249<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I249,\"\")","v":""},{"$f":"IFERROR(IF(M249=\"\",IF(AND(L249<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L249<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L249>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L249<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L249>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L249<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L249>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L249<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L249>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L249<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L249)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L249)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L249)=MONTH('Lease Option 1'!$D$13),YEAR($L249)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-10-01",{"$f":"IF(AND('Cash Flows'!$L249<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I249,\"\")","v":""},{"$f":"IFERROR(IF(T249=\"\",IF(AND(S249<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S249<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S249>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S249<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S249>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S249<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S249>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S249<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S249>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S249<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S249)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S249)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L249)=MONTH('Lease Option 2'!$D$13),YEAR($L249)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z249<$AB$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z249>='Ownership Option 1'!$D$25,Z249<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z249)=MONTH('Ownership Option 1'!$D$25),YEAR($L249)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z249+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z249+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z249)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z249)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE243:AE248)>0,IF(OR(MONTH(Z249)=6,MONTH(Z249)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z249)=6,MONTH(Z249)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z249)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z249>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z249)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z249)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z249)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z249)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK249<$AB$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN249>='Ownership Option 1'!$D$25,AK249<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK249)=MONTH('Ownership Option 1'!$D$25),YEAR($AK249)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK249+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK249+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK249)=6,MONTH(AK249)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK249)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV249<$AB$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN249>='Ownership Option 1'!$D$25,AV249<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK249)=MONTH('Ownership Option 1'!$D$25),YEAR($AK249)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV249+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV249>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV249)=6,MONTH(AV249)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV249)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG249<$AB$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN249>='Ownership Option 1'!$D$25,BG249<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK249)=MONTH('Ownership Option 1'!$D$25),YEAR($AK249)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG249<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG249>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 1'!$D$22),YEAR($DN249)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG249>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG249)=MONTH('Ownership Option 1'!$D$22),YEAR(BG249)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG249)=MONTH('Ownership Option 1'!$D$22),YEAR(BG249)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG249)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT249<$BV$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN249>='Ownership Option 2'!$D$25,BT249<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT249)=MONTH('Ownership Option 2'!$D25),YEAR($BT249)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT249+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT249+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT249)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT249)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY243:BY248)>0,IF(OR(MONTH(BT249)=6,MONTH(BT249)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT249)=6,MONTH(BT249)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT249)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT249)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE249<$BV$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN249>='Ownership Option 2'!$D$25,CE249<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK249)=MONTH('Ownership Option 2'!$D$25),YEAR($AK249)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE249+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE249+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE249)=6,MONTH(CE249)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE249)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP249<$BV$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN249>='Ownership Option 2'!$D$25,CP249<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK249)=MONTH('Ownership Option 2'!$D$25),YEAR($AK249)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP249+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP249>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP249)=6,MONTH(CP249)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP249)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA249<$BV$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA249>='Ownership Option 2'!$D$25,DA249<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA249)=MONTH('Ownership Option 2'!$D$25),YEAR($DA249)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA249<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA249>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA249)=MONTH('Ownership Option 2'!$D$22),YEAR($DA249)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA249>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA249)=MONTH('Ownership Option 2'!$D$22),YEAR(DA249)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA249)=MONTH('Ownership Option 2'!$D$22),YEAR(DA249)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA249)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN249<$DP$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN249>='Ownership Option 3'!$D$25,DN249<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 3'!$D$25),YEAR($DN249)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN249+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN249+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN249)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN249)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS243:DS248)>0,IF(OR(MONTH(DN249)=6,MONTH(DN249)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN249)=6,MONTH(DN249)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN249>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN249)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN249)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN249)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN249)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY249<$DP$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY249>='Ownership Option 3'!$D$25,DY249<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY249)=MONTH('Ownership Option 3'!$D$25),YEAR($DY249)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY249+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY249+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY249)=6,MONTH(DY249)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY249)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY249>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY249)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY249)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY249)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY249)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ249<$DP$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ249>='Ownership Option 3'!$D$25,EJ249<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ249)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ249)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ249+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ249>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ249)=6,MONTH(EJ249)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ249)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ249>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ249)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ249)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ249)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ249)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ249)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU249<$DP$19,$I249,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU249>='Ownership Option 3'!$D$25,EU249<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU249)=MONTH('Ownership Option 3'!$D$25),YEAR($EU249)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU249<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU249>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU249)=MONTH('Ownership Option 3'!$D$22),YEAR($EU249)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU249>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU249)=MONTH('Ownership Option 3'!$D$22),YEAR(EU249)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU249)=MONTH('Ownership Option 3'!$D$22),YEAR(EU249)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU249)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[226,"1918-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B250>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B250))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B250))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B250)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B250))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B250))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B250))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B250>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B250))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B250))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B250)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B250))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B250))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B250))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B250>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B250))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B250))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B250)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B250))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B250))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B250))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B250>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B250))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B250))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B250)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B250))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B250))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B250))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B250>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B250))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B250))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B250)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B250))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B250))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B250))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B250>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B250))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B250)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B250))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B250)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B250))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B250)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B250))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B250))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B250-TODAY())/365.25))),\"\")","v":""},0,0,null,"1918-11-01",{"$f":"IF(AND('Cash Flows'!$L250<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I250,\"\")","v":""},{"$f":"IFERROR(IF(M250=\"\",IF(AND(L250<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L250<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L250>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L250<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L250>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L250<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L250>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L250<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L250>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L250<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L250)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L250)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L250)=MONTH('Lease Option 1'!$D$13),YEAR($L250)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1918-11-01",{"$f":"IF(AND('Cash Flows'!$L250<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I250,\"\")","v":""},{"$f":"IFERROR(IF(T250=\"\",IF(AND(S250<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S250<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S250>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S250<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S250>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S250<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S250>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S250<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S250>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S250<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S250)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S250)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L250)=MONTH('Lease Option 2'!$D$13),YEAR($L250)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z250<$AB$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z250>='Ownership Option 1'!$D$25,Z250<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z250)=MONTH('Ownership Option 1'!$D$25),YEAR($L250)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z250+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z250+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z250)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z250)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE244:AE249)>0,IF(OR(MONTH(Z250)=6,MONTH(Z250)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z250)=6,MONTH(Z250)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z250)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z250>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z250)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z250)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z250)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z250)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1918-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK250<$AB$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN250>='Ownership Option 1'!$D$25,AK250<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK250)=MONTH('Ownership Option 1'!$D$25),YEAR($AK250)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK250+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK250+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK250)=6,MONTH(AK250)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK250)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV250<$AB$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN250>='Ownership Option 1'!$D$25,AV250<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK250)=MONTH('Ownership Option 1'!$D$25),YEAR($AK250)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV250+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV250>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV250)=6,MONTH(AV250)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV250)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG250<$AB$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN250>='Ownership Option 1'!$D$25,BG250<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK250)=MONTH('Ownership Option 1'!$D$25),YEAR($AK250)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG250<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG250>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 1'!$D$22),YEAR($DN250)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG250>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG250)=MONTH('Ownership Option 1'!$D$22),YEAR(BG250)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG250)=MONTH('Ownership Option 1'!$D$22),YEAR(BG250)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG250)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT250<$BV$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN250>='Ownership Option 2'!$D$25,BT250<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT250)=MONTH('Ownership Option 2'!$D25),YEAR($BT250)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT250+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT250+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT250)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT250)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY244:BY249)>0,IF(OR(MONTH(BT250)=6,MONTH(BT250)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT250)=6,MONTH(BT250)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT250)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT250)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE250<$BV$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN250>='Ownership Option 2'!$D$25,CE250<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK250)=MONTH('Ownership Option 2'!$D$25),YEAR($AK250)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE250+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE250+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE250)=6,MONTH(CE250)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE250)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP250<$BV$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN250>='Ownership Option 2'!$D$25,CP250<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK250)=MONTH('Ownership Option 2'!$D$25),YEAR($AK250)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP250+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP250>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP250)=6,MONTH(CP250)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP250)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA250<$BV$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA250>='Ownership Option 2'!$D$25,DA250<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA250)=MONTH('Ownership Option 2'!$D$25),YEAR($DA250)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA250<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA250>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA250)=MONTH('Ownership Option 2'!$D$22),YEAR($DA250)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA250>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA250)=MONTH('Ownership Option 2'!$D$22),YEAR(DA250)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA250)=MONTH('Ownership Option 2'!$D$22),YEAR(DA250)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA250)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1918-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN250<$DP$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN250>='Ownership Option 3'!$D$25,DN250<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 3'!$D$25),YEAR($DN250)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN250+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN250+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN250)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN250)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS244:DS249)>0,IF(OR(MONTH(DN250)=6,MONTH(DN250)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN250)=6,MONTH(DN250)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN250>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN250)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN250)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN250)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN250)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY250<$DP$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY250>='Ownership Option 3'!$D$25,DY250<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY250)=MONTH('Ownership Option 3'!$D$25),YEAR($DY250)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY250+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY250+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY250)=6,MONTH(DY250)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY250)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY250>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY250)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY250)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY250)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY250)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ250<$DP$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ250>='Ownership Option 3'!$D$25,EJ250<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ250)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ250)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ250+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ250>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ250)=6,MONTH(EJ250)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ250)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ250>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ250)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ250)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ250)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ250)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ250)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1918-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU250<$DP$19,$I250,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU250>='Ownership Option 3'!$D$25,EU250<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU250)=MONTH('Ownership Option 3'!$D$25),YEAR($EU250)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU250<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU250>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU250)=MONTH('Ownership Option 3'!$D$22),YEAR($EU250)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU250>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU250)=MONTH('Ownership Option 3'!$D$22),YEAR(EU250)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU250)=MONTH('Ownership Option 3'!$D$22),YEAR(EU250)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU250)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[228,"1919-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B252>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B252))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B252))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B252)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B252))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B252))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B252))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B252>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B252))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B252))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B252)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B252))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B252))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B252))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B252>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B252))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B252))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B252)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B252))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B252))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B252))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B252>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B252))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B252))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B252)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B252))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B252))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B252))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B252>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B252))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B252))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B252)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B252))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B252))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B252))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B252>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B252))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B252)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B252))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B252)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B252))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B252)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B252))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B252))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B252-TODAY())/365.25))),\"\")","v":""},0,0,null,"1919-01-01",{"$f":"IF(AND('Cash Flows'!$L252<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I252,\"\")","v":""},{"$f":"IFERROR(IF(M252=\"\",IF(AND(L252<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L252<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L252>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L252<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L252>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L252<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L252>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L252<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L252>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L252<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L252)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L252)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L252)=MONTH('Lease Option 1'!$D$13),YEAR($L252)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1919-01-01",{"$f":"IF(AND('Cash Flows'!$L252<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I252,\"\")","v":""},{"$f":"IFERROR(IF(T252=\"\",IF(AND(S252<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S252<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S252>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S252<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S252>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S252<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S252>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S252<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S252>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S252<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S252)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S252)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L252)=MONTH('Lease Option 2'!$D$13),YEAR($L252)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z252<$AB$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z252>='Ownership Option 1'!$D$25,Z252<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z252)=MONTH('Ownership Option 1'!$D$25),YEAR($L252)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z252+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z252+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z252)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z252)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE246:AE251)>0,IF(OR(MONTH(Z252)=6,MONTH(Z252)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z252)=6,MONTH(Z252)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z252)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z252>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z252)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z252)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z252)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z252)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1919-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK252<$AB$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN252>='Ownership Option 1'!$D$25,AK252<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK252)=MONTH('Ownership Option 1'!$D$25),YEAR($AK252)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK252+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK252+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK252)=6,MONTH(AK252)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK252)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV252<$AB$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN252>='Ownership Option 1'!$D$25,AV252<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK252)=MONTH('Ownership Option 1'!$D$25),YEAR($AK252)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV252+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV252>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV252)=6,MONTH(AV252)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV252)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG252<$AB$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN252>='Ownership Option 1'!$D$25,BG252<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK252)=MONTH('Ownership Option 1'!$D$25),YEAR($AK252)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG252<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG252>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 1'!$D$22),YEAR($DN252)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG252>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG252)=MONTH('Ownership Option 1'!$D$22),YEAR(BG252)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG252)=MONTH('Ownership Option 1'!$D$22),YEAR(BG252)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG252)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT252<$BV$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN252>='Ownership Option 2'!$D$25,BT252<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT252)=MONTH('Ownership Option 2'!$D25),YEAR($BT252)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT252+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT252+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT252)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT252)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY246:BY251)>0,IF(OR(MONTH(BT252)=6,MONTH(BT252)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT252)=6,MONTH(BT252)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT252)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT252)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE252<$BV$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN252>='Ownership Option 2'!$D$25,CE252<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK252)=MONTH('Ownership Option 2'!$D$25),YEAR($AK252)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE252+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE252+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE252)=6,MONTH(CE252)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE252)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP252<$BV$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN252>='Ownership Option 2'!$D$25,CP252<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK252)=MONTH('Ownership Option 2'!$D$25),YEAR($AK252)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP252+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP252>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP252)=6,MONTH(CP252)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP252)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA252<$BV$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA252>='Ownership Option 2'!$D$25,DA252<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA252)=MONTH('Ownership Option 2'!$D$25),YEAR($DA252)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA252<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA252>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA252)=MONTH('Ownership Option 2'!$D$22),YEAR($DA252)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA252>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA252)=MONTH('Ownership Option 2'!$D$22),YEAR(DA252)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA252)=MONTH('Ownership Option 2'!$D$22),YEAR(DA252)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA252)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN252<$DP$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN252>='Ownership Option 3'!$D$25,DN252<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 3'!$D$25),YEAR($DN252)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN252+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN252+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN252)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN252)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS246:DS251)>0,IF(OR(MONTH(DN252)=6,MONTH(DN252)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN252)=6,MONTH(DN252)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN252>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN252)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN252)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN252)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN252)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY252<$DP$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY252>='Ownership Option 3'!$D$25,DY252<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY252)=MONTH('Ownership Option 3'!$D$25),YEAR($DY252)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY252+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY252+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY252)=6,MONTH(DY252)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY252)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY252>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY252)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY252)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY252)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY252)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ252<$DP$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ252>='Ownership Option 3'!$D$25,EJ252<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ252)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ252)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ252+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ252>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ252)=6,MONTH(EJ252)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ252)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ252>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ252)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ252)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ252)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ252)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ252)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU252<$DP$19,$I252,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU252>='Ownership Option 3'!$D$25,EU252<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU252)=MONTH('Ownership Option 3'!$D$25),YEAR($EU252)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU252<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU252>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU252)=MONTH('Ownership Option 3'!$D$22),YEAR($EU252)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU252>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU252)=MONTH('Ownership Option 3'!$D$22),YEAR(EU252)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU252)=MONTH('Ownership Option 3'!$D$22),YEAR(EU252)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU252)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[233,"1919-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B257>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B257))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B257))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B257)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B257))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B257))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B257))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B257>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B257))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B257))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B257)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B257))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B257))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B257))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B257>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B257))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B257))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B257)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B257))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B257))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B257))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B257>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B257))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B257))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B257)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B257))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B257))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B257))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B257>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B257))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B257))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B257)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B257))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B257))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B257))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B257>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B257))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B257)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B257))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B257)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B257))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B257)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B257))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B257))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B257-TODAY())/365.25))),\"\")","v":""},0,0,null,"1919-06-01",{"$f":"IF(AND('Cash Flows'!$L257<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I257,\"\")","v":""},{"$f":"IFERROR(IF(M257=\"\",IF(AND(L257<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L257<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L257>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L257<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L257>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L257<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L257>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L257<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L257>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L257<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L257)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L257)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L257)=MONTH('Lease Option 1'!$D$13),YEAR($L257)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1919-06-01",{"$f":"IF(AND('Cash Flows'!$L257<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I257,\"\")","v":""},{"$f":"IFERROR(IF(T257=\"\",IF(AND(S257<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S257<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S257>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S257<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S257>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S257<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S257>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S257<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S257>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S257<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S257)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S257)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L257)=MONTH('Lease Option 2'!$D$13),YEAR($L257)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z257<$AB$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z257>='Ownership Option 1'!$D$25,Z257<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z257)=MONTH('Ownership Option 1'!$D$25),YEAR($L257)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z257+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z257+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z257)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z257)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE251:AE256)>0,IF(OR(MONTH(Z257)=6,MONTH(Z257)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z257)=6,MONTH(Z257)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z257)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z257>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z257)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z257)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z257)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z257)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1919-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK257<$AB$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN257>='Ownership Option 1'!$D$25,AK257<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK257)=MONTH('Ownership Option 1'!$D$25),YEAR($AK257)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK257+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK257+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK257)=6,MONTH(AK257)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK257)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV257<$AB$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN257>='Ownership Option 1'!$D$25,AV257<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK257)=MONTH('Ownership Option 1'!$D$25),YEAR($AK257)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV257+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV257>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV257)=6,MONTH(AV257)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV257)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG257<$AB$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN257>='Ownership Option 1'!$D$25,BG257<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK257)=MONTH('Ownership Option 1'!$D$25),YEAR($AK257)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG257<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG257>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 1'!$D$22),YEAR($DN257)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG257>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG257)=MONTH('Ownership Option 1'!$D$22),YEAR(BG257)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG257)=MONTH('Ownership Option 1'!$D$22),YEAR(BG257)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG257)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT257<$BV$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN257>='Ownership Option 2'!$D$25,BT257<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT257)=MONTH('Ownership Option 2'!$D25),YEAR($BT257)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT257+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT257+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT257)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT257)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY251:BY256)>0,IF(OR(MONTH(BT257)=6,MONTH(BT257)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT257)=6,MONTH(BT257)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT257)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT257)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE257<$BV$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN257>='Ownership Option 2'!$D$25,CE257<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK257)=MONTH('Ownership Option 2'!$D$25),YEAR($AK257)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE257+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE257+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE257)=6,MONTH(CE257)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE257)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP257<$BV$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN257>='Ownership Option 2'!$D$25,CP257<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK257)=MONTH('Ownership Option 2'!$D$25),YEAR($AK257)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP257+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP257>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP257)=6,MONTH(CP257)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP257)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA257<$BV$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA257>='Ownership Option 2'!$D$25,DA257<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA257)=MONTH('Ownership Option 2'!$D$25),YEAR($DA257)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA257<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA257>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA257)=MONTH('Ownership Option 2'!$D$22),YEAR($DA257)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA257>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA257)=MONTH('Ownership Option 2'!$D$22),YEAR(DA257)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA257)=MONTH('Ownership Option 2'!$D$22),YEAR(DA257)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA257)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN257<$DP$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN257>='Ownership Option 3'!$D$25,DN257<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 3'!$D$25),YEAR($DN257)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN257+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN257+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN257)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN257)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS251:DS256)>0,IF(OR(MONTH(DN257)=6,MONTH(DN257)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN257)=6,MONTH(DN257)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN257>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN257)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN257)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN257)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN257)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY257<$DP$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY257>='Ownership Option 3'!$D$25,DY257<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY257)=MONTH('Ownership Option 3'!$D$25),YEAR($DY257)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY257+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY257+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY257)=6,MONTH(DY257)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY257)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY257>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY257)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY257)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY257)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY257)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ257<$DP$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ257>='Ownership Option 3'!$D$25,EJ257<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ257)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ257)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ257+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ257>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ257)=6,MONTH(EJ257)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ257)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ257>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ257)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ257)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ257)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ257)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ257)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU257<$DP$19,$I257,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU257>='Ownership Option 3'!$D$25,EU257<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU257)=MONTH('Ownership Option 3'!$D$25),YEAR($EU257)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU257<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU257>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU257)=MONTH('Ownership Option 3'!$D$22),YEAR($EU257)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU257>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU257)=MONTH('Ownership Option 3'!$D$22),YEAR(EU257)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU257)=MONTH('Ownership Option 3'!$D$22),YEAR(EU257)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU257)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[238,"1919-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B262>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B262))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B262))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B262)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B262))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B262))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B262))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B262>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B262))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B262))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B262)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B262))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B262))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B262))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B262>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B262))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B262))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B262)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B262))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B262))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B262))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B262>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B262))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B262))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B262)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B262))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B262))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B262))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B262>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B262))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B262))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B262)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B262))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B262))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B262))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B262>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B262))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B262)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B262))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B262)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B262))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B262)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B262))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B262))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B262-TODAY())/365.25))),\"\")","v":""},0,0,null,"1919-11-01",{"$f":"IF(AND('Cash Flows'!$L262<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I262,\"\")","v":""},{"$f":"IFERROR(IF(M262=\"\",IF(AND(L262<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L262<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L262>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L262<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L262>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L262<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L262>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L262<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L262>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L262<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L262)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L262)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L262)=MONTH('Lease Option 1'!$D$13),YEAR($L262)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1919-11-01",{"$f":"IF(AND('Cash Flows'!$L262<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I262,\"\")","v":""},{"$f":"IFERROR(IF(T262=\"\",IF(AND(S262<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S262<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S262>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S262<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S262>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S262<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S262>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S262<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S262>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S262<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S262)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S262)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L262)=MONTH('Lease Option 2'!$D$13),YEAR($L262)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z262<$AB$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z262>='Ownership Option 1'!$D$25,Z262<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z262)=MONTH('Ownership Option 1'!$D$25),YEAR($L262)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z262+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z262+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z262)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z262)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE256:AE261)>0,IF(OR(MONTH(Z262)=6,MONTH(Z262)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z262)=6,MONTH(Z262)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z262)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z262>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z262)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z262)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z262)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z262)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1919-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK262<$AB$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN262>='Ownership Option 1'!$D$25,AK262<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK262)=MONTH('Ownership Option 1'!$D$25),YEAR($AK262)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK262+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK262+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK262)=6,MONTH(AK262)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK262)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV262<$AB$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN262>='Ownership Option 1'!$D$25,AV262<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK262)=MONTH('Ownership Option 1'!$D$25),YEAR($AK262)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV262+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV262>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV262)=6,MONTH(AV262)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV262)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG262<$AB$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN262>='Ownership Option 1'!$D$25,BG262<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK262)=MONTH('Ownership Option 1'!$D$25),YEAR($AK262)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG262<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG262>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 1'!$D$22),YEAR($DN262)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG262>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG262)=MONTH('Ownership Option 1'!$D$22),YEAR(BG262)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG262)=MONTH('Ownership Option 1'!$D$22),YEAR(BG262)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG262)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT262<$BV$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN262>='Ownership Option 2'!$D$25,BT262<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT262)=MONTH('Ownership Option 2'!$D25),YEAR($BT262)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT262+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT262+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT262)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT262)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY256:BY261)>0,IF(OR(MONTH(BT262)=6,MONTH(BT262)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT262)=6,MONTH(BT262)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT262)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT262)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE262<$BV$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN262>='Ownership Option 2'!$D$25,CE262<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK262)=MONTH('Ownership Option 2'!$D$25),YEAR($AK262)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE262+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE262+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE262)=6,MONTH(CE262)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE262)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP262<$BV$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN262>='Ownership Option 2'!$D$25,CP262<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK262)=MONTH('Ownership Option 2'!$D$25),YEAR($AK262)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP262+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP262>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP262)=6,MONTH(CP262)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP262)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA262<$BV$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA262>='Ownership Option 2'!$D$25,DA262<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA262)=MONTH('Ownership Option 2'!$D$25),YEAR($DA262)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA262<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA262>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA262)=MONTH('Ownership Option 2'!$D$22),YEAR($DA262)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA262>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA262)=MONTH('Ownership Option 2'!$D$22),YEAR(DA262)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA262)=MONTH('Ownership Option 2'!$D$22),YEAR(DA262)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA262)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN262<$DP$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN262>='Ownership Option 3'!$D$25,DN262<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 3'!$D$25),YEAR($DN262)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN262+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN262+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN262)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN262)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS256:DS261)>0,IF(OR(MONTH(DN262)=6,MONTH(DN262)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN262)=6,MONTH(DN262)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN262>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN262)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN262)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN262)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN262)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY262<$DP$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY262>='Ownership Option 3'!$D$25,DY262<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY262)=MONTH('Ownership Option 3'!$D$25),YEAR($DY262)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY262+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY262+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY262)=6,MONTH(DY262)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY262)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY262>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY262)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY262)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY262)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY262)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ262<$DP$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ262>='Ownership Option 3'!$D$25,EJ262<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ262)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ262)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ262+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ262>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ262)=6,MONTH(EJ262)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ262)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ262>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ262)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ262)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ262)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ262)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ262)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU262<$DP$19,$I262,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU262>='Ownership Option 3'!$D$25,EU262<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU262)=MONTH('Ownership Option 3'!$D$25),YEAR($EU262)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU262<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU262>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU262)=MONTH('Ownership Option 3'!$D$22),YEAR($EU262)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU262>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU262)=MONTH('Ownership Option 3'!$D$22),YEAR(EU262)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU262)=MONTH('Ownership Option 3'!$D$22),YEAR(EU262)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU262)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[239,"1919-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B263>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B263))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B263))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B263)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B263))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B263))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B263))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B263>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B263))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B263))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B263)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B263))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B263))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B263))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B263>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B263))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B263))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B263)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B263))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B263))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B263))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B263>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B263))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B263))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B263)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B263))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B263))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B263))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B263>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B263))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B263))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B263)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B263))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B263))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B263))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B263>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B263))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B263)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B263))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B263)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B263))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B263)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B263))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B263))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B263-TODAY())/365.25))),\"\")","v":""},0,0,null,"1919-12-01",{"$f":"IF(AND('Cash Flows'!$L263<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I263,\"\")","v":""},{"$f":"IFERROR(IF(M263=\"\",IF(AND(L263<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L263<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L263>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L263<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L263>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L263<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L263>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L263<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L263>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L263<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L263)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L263)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L263)=MONTH('Lease Option 1'!$D$13),YEAR($L263)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1919-12-01",{"$f":"IF(AND('Cash Flows'!$L263<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I263,\"\")","v":""},{"$f":"IFERROR(IF(T263=\"\",IF(AND(S263<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S263<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S263>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S263<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S263>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S263<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S263>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S263<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S263>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S263<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S263)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S263)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L263)=MONTH('Lease Option 2'!$D$13),YEAR($L263)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z263<$AB$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z263>='Ownership Option 1'!$D$25,Z263<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z263)=MONTH('Ownership Option 1'!$D$25),YEAR($L263)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z263+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z263+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z263)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z263)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE257:AE262)>0,IF(OR(MONTH(Z263)=6,MONTH(Z263)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z263)=6,MONTH(Z263)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$Z263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z263)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z263>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z263)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z263)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z263)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z263)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1919-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK263<$AB$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN263>='Ownership Option 1'!$D$25,AK263<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK263)=MONTH('Ownership Option 1'!$D$25),YEAR($AK263)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK263+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK263+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK263)=6,MONTH(AK263)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK263)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV263<$AB$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN263>='Ownership Option 1'!$D$25,AV263<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK263)=MONTH('Ownership Option 1'!$D$25),YEAR($AK263)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV263+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV263>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV263)=6,MONTH(AV263)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV263)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG263<$AB$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN263>='Ownership Option 1'!$D$25,BG263<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK263)=MONTH('Ownership Option 1'!$D$25),YEAR($AK263)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG263<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG263>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 1'!$D$22),YEAR($DN263)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG263>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG263)=MONTH('Ownership Option 1'!$D$22),YEAR(BG263)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG263)=MONTH('Ownership Option 1'!$D$22),YEAR(BG263)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG263)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT263<$BV$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN263>='Ownership Option 2'!$D$25,BT263<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT263)=MONTH('Ownership Option 2'!$D25),YEAR($BT263)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT263+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT263+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT263)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT263)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY257:BY262)>0,IF(OR(MONTH(BT263)=6,MONTH(BT263)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT263)=6,MONTH(BT263)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$BT263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT263)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT263)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE263<$BV$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN263>='Ownership Option 2'!$D$25,CE263<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK263)=MONTH('Ownership Option 2'!$D$25),YEAR($AK263)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE263+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE263+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE263)=6,MONTH(CE263)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE263)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP263<$BV$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN263>='Ownership Option 2'!$D$25,CP263<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK263)=MONTH('Ownership Option 2'!$D$25),YEAR($AK263)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP263+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP263>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP263)=6,MONTH(CP263)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP263)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA263<$BV$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA263>='Ownership Option 2'!$D$25,DA263<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA263)=MONTH('Ownership Option 2'!$D$25),YEAR($DA263)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA263<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA263>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA263)=MONTH('Ownership Option 2'!$D$22),YEAR($DA263)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA263>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA263)=MONTH('Ownership Option 2'!$D$22),YEAR(DA263)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA263)=MONTH('Ownership Option 2'!$D$22),YEAR(DA263)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA263)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1919-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN263<$DP$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN263>='Ownership Option 3'!$D$25,DN263<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 3'!$D$25),YEAR($DN263)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN263+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN263+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN263)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN263)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS257:DS262)>0,IF(OR(MONTH(DN263)=6,MONTH(DN263)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN263)=6,MONTH(DN263)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN263>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN263)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN263)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN263)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN263)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY263<$DP$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY263>='Ownership Option 3'!$D$25,DY263<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY263)=MONTH('Ownership Option 3'!$D$25),YEAR($DY263)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY263+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY263+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY263)=6,MONTH(DY263)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DY263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY263)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY263>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY263)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY263)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY263)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY263)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ263<$DP$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ263>='Ownership Option 3'!$D$25,EJ263<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ263)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ263)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ263+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ263>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ263)=6,MONTH(EJ263)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ263)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ263>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ263)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ263)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ263)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ263)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ263)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1919-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU263<$DP$19,$I263,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU263>='Ownership Option 3'!$D$25,EU263<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU263)=MONTH('Ownership Option 3'!$D$25),YEAR($EU263)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU263<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU263>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU263)=MONTH('Ownership Option 3'!$D$22),YEAR($EU263)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU263>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU263)=MONTH('Ownership Option 3'!$D$22),YEAR(EU263)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU263)=MONTH('Ownership Option 3'!$D$22),YEAR(EU263)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU263)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[244,"1920-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B268>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B268))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B268))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B268)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B268))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B268))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B268))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B268>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B268))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B268))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B268)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B268))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B268))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B268))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B268>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B268))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B268))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B268)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B268))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B268))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B268))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B268>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B268))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B268))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B268)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B268))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B268))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B268))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B268>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B268))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B268))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B268)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B268))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B268))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B268))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B268>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B268))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B268)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B268))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B268)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B268))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B268)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B268))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B268))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B268-TODAY())/365.25))),\"\")","v":""},0,0,null,"1920-05-01",{"$f":"IF(AND('Cash Flows'!$L268<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I268,\"\")","v":""},{"$f":"IFERROR(IF(M268=\"\",IF(AND(L268<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L268<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L268>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L268<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L268>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L268<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L268>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L268<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L268>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L268<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L268)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L268)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L268)=MONTH('Lease Option 1'!$D$13),YEAR($L268)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1920-05-01",{"$f":"IF(AND('Cash Flows'!$L268<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I268,\"\")","v":""},{"$f":"IFERROR(IF(T268=\"\",IF(AND(S268<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S268<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S268>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S268<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S268>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S268<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S268>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S268<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S268>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S268<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S268)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S268)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L268)=MONTH('Lease Option 2'!$D$13),YEAR($L268)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z268<$AB$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z268>='Ownership Option 1'!$D$25,Z268<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z268)=MONTH('Ownership Option 1'!$D$25),YEAR($L268)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z268+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z268+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z268)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z268)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE262:AE267)>0,IF(OR(MONTH(Z268)=6,MONTH(Z268)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z268)=6,MONTH(Z268)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z268)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z268>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z268)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z268)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z268)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z268)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1920-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK268<$AB$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN268>='Ownership Option 1'!$D$25,AK268<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK268)=MONTH('Ownership Option 1'!$D$25),YEAR($AK268)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK268+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK268+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK268)=6,MONTH(AK268)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK268)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV268<$AB$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN268>='Ownership Option 1'!$D$25,AV268<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK268)=MONTH('Ownership Option 1'!$D$25),YEAR($AK268)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV268+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV268>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV268)=6,MONTH(AV268)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV268)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG268<$AB$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN268>='Ownership Option 1'!$D$25,BG268<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK268)=MONTH('Ownership Option 1'!$D$25),YEAR($AK268)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG268<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG268>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 1'!$D$22),YEAR($DN268)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG268>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG268)=MONTH('Ownership Option 1'!$D$22),YEAR(BG268)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG268)=MONTH('Ownership Option 1'!$D$22),YEAR(BG268)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG268)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1920-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT268<$BV$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN268>='Ownership Option 2'!$D$25,BT268<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT268)=MONTH('Ownership Option 2'!$D25),YEAR($BT268)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT268+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT268+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT268)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT268)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY262:BY267)>0,IF(OR(MONTH(BT268)=6,MONTH(BT268)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT268)=6,MONTH(BT268)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT268)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT268)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE268<$BV$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN268>='Ownership Option 2'!$D$25,CE268<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK268)=MONTH('Ownership Option 2'!$D$25),YEAR($AK268)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE268+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE268+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE268)=6,MONTH(CE268)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE268)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP268<$BV$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN268>='Ownership Option 2'!$D$25,CP268<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK268)=MONTH('Ownership Option 2'!$D$25),YEAR($AK268)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP268+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP268>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP268)=6,MONTH(CP268)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP268)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA268<$BV$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA268>='Ownership Option 2'!$D$25,DA268<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA268)=MONTH('Ownership Option 2'!$D$25),YEAR($DA268)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA268<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA268>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA268)=MONTH('Ownership Option 2'!$D$22),YEAR($DA268)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA268>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA268)=MONTH('Ownership Option 2'!$D$22),YEAR(DA268)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA268)=MONTH('Ownership Option 2'!$D$22),YEAR(DA268)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA268)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1920-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN268<$DP$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN268>='Ownership Option 3'!$D$25,DN268<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 3'!$D$25),YEAR($DN268)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN268+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN268+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN268)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN268)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS262:DS267)>0,IF(OR(MONTH(DN268)=6,MONTH(DN268)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN268)=6,MONTH(DN268)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN268>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN268)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN268)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN268)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN268)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY268<$DP$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY268>='Ownership Option 3'!$D$25,DY268<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY268)=MONTH('Ownership Option 3'!$D$25),YEAR($DY268)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY268+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY268+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY268)=6,MONTH(DY268)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY268)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY268>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY268)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY268)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY268)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY268)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ268<$DP$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ268>='Ownership Option 3'!$D$25,EJ268<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ268)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ268)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ268+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ268>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ268)=6,MONTH(EJ268)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ268)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ268>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ268)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ268)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ268)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ268)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ268)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU268<$DP$19,$I268,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU268>='Ownership Option 3'!$D$25,EU268<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU268)=MONTH('Ownership Option 3'!$D$25),YEAR($EU268)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU268<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU268>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU268)=MONTH('Ownership Option 3'!$D$22),YEAR($EU268)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU268>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU268)=MONTH('Ownership Option 3'!$D$22),YEAR(EU268)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU268)=MONTH('Ownership Option 3'!$D$22),YEAR(EU268)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU268)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[249,"1920-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B273>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B273))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B273))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B273)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B273))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B273))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B273))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B273>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B273))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B273))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B273)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B273))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B273))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B273))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B273>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B273))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B273))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B273)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B273))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B273))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B273))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B273>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B273))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B273))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B273)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B273))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B273))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B273))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B273>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B273))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B273))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B273)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B273))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B273))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B273))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B273>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B273))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B273)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B273))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B273)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B273))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B273)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B273))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B273))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B273-TODAY())/365.25))),\"\")","v":""},0,0,null,"1920-10-01",{"$f":"IF(AND('Cash Flows'!$L273<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I273,\"\")","v":""},{"$f":"IFERROR(IF(M273=\"\",IF(AND(L273<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L273<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L273>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L273<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L273>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L273<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L273>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L273<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L273>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L273<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L273)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L273)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L273)=MONTH('Lease Option 1'!$D$13),YEAR($L273)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1920-10-01",{"$f":"IF(AND('Cash Flows'!$L273<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I273,\"\")","v":""},{"$f":"IFERROR(IF(T273=\"\",IF(AND(S273<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S273<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S273>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S273<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S273>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S273<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S273>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S273<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S273>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S273<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S273)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S273)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L273)=MONTH('Lease Option 2'!$D$13),YEAR($L273)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z273<$AB$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z273>='Ownership Option 1'!$D$25,Z273<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z273)=MONTH('Ownership Option 1'!$D$25),YEAR($L273)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z273+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z273+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z273)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z273)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE267:AE272)>0,IF(OR(MONTH(Z273)=6,MONTH(Z273)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z273)=6,MONTH(Z273)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z273)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z273>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z273)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z273)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z273)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z273)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1920-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK273<$AB$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN273>='Ownership Option 1'!$D$25,AK273<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK273)=MONTH('Ownership Option 1'!$D$25),YEAR($AK273)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK273+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK273+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK273)=6,MONTH(AK273)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK273)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV273<$AB$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN273>='Ownership Option 1'!$D$25,AV273<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK273)=MONTH('Ownership Option 1'!$D$25),YEAR($AK273)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV273+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV273>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV273)=6,MONTH(AV273)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV273)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG273<$AB$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN273>='Ownership Option 1'!$D$25,BG273<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK273)=MONTH('Ownership Option 1'!$D$25),YEAR($AK273)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG273<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG273>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 1'!$D$22),YEAR($DN273)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG273>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG273)=MONTH('Ownership Option 1'!$D$22),YEAR(BG273)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG273)=MONTH('Ownership Option 1'!$D$22),YEAR(BG273)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG273)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1920-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT273<$BV$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN273>='Ownership Option 2'!$D$25,BT273<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT273)=MONTH('Ownership Option 2'!$D25),YEAR($BT273)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT273+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT273+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT273)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT273)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY267:BY272)>0,IF(OR(MONTH(BT273)=6,MONTH(BT273)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT273)=6,MONTH(BT273)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT273)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT273)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE273<$BV$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN273>='Ownership Option 2'!$D$25,CE273<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK273)=MONTH('Ownership Option 2'!$D$25),YEAR($AK273)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE273+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE273+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE273)=6,MONTH(CE273)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE273)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP273<$BV$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN273>='Ownership Option 2'!$D$25,CP273<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK273)=MONTH('Ownership Option 2'!$D$25),YEAR($AK273)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP273+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP273>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP273)=6,MONTH(CP273)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP273)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA273<$BV$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA273>='Ownership Option 2'!$D$25,DA273<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA273)=MONTH('Ownership Option 2'!$D$25),YEAR($DA273)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA273<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA273>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA273)=MONTH('Ownership Option 2'!$D$22),YEAR($DA273)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA273>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA273)=MONTH('Ownership Option 2'!$D$22),YEAR(DA273)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA273)=MONTH('Ownership Option 2'!$D$22),YEAR(DA273)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA273)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1920-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN273<$DP$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN273>='Ownership Option 3'!$D$25,DN273<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 3'!$D$25),YEAR($DN273)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN273+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN273+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN273)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN273)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS267:DS272)>0,IF(OR(MONTH(DN273)=6,MONTH(DN273)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN273)=6,MONTH(DN273)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN273>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN273)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN273)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN273)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN273)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY273<$DP$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY273>='Ownership Option 3'!$D$25,DY273<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY273)=MONTH('Ownership Option 3'!$D$25),YEAR($DY273)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY273+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY273+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY273)=6,MONTH(DY273)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY273)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY273>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY273)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY273)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY273)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY273)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ273<$DP$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ273>='Ownership Option 3'!$D$25,EJ273<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ273)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ273)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ273+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ273>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ273)=6,MONTH(EJ273)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ273)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ273>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ273)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ273)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ273)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ273)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ273)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1920-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU273<$DP$19,$I273,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU273>='Ownership Option 3'!$D$25,EU273<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU273)=MONTH('Ownership Option 3'!$D$25),YEAR($EU273)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU273<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU273>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU273)=MONTH('Ownership Option 3'!$D$22),YEAR($EU273)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU273>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU273)=MONTH('Ownership Option 3'!$D$22),YEAR(EU273)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU273)=MONTH('Ownership Option 3'!$D$22),YEAR(EU273)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU273)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[254,"1921-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B278>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B278))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B278))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B278)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B278))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B278))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B278))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B278>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B278))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B278))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B278)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B278))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B278))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B278))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B278>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B278))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B278))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B278)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B278))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B278))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B278))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B278>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B278))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B278))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B278)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B278))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B278))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B278))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B278>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B278))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B278))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B278)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B278))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B278))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B278))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B278>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B278))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B278)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B278))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B278)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B278))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B278)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B278))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B278))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B278-TODAY())/365.25))),\"\")","v":""},0,0,null,"1921-03-01",{"$f":"IF(AND('Cash Flows'!$L278<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I278,\"\")","v":""},{"$f":"IFERROR(IF(M278=\"\",IF(AND(L278<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L278<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L278>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L278<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L278>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L278<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L278>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L278<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L278>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L278<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L278)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L278)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L278)=MONTH('Lease Option 1'!$D$13),YEAR($L278)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1921-03-01",{"$f":"IF(AND('Cash Flows'!$L278<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I278,\"\")","v":""},{"$f":"IFERROR(IF(T278=\"\",IF(AND(S278<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S278<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S278>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S278<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S278>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S278<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S278>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S278<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S278>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S278<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S278)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S278)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L278)=MONTH('Lease Option 2'!$D$13),YEAR($L278)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z278<$AB$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z278>='Ownership Option 1'!$D$25,Z278<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z278)=MONTH('Ownership Option 1'!$D$25),YEAR($L278)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z278+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z278+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z278)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z278)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE272:AE277)>0,IF(OR(MONTH(Z278)=6,MONTH(Z278)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z278)=6,MONTH(Z278)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z278)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z278>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z278)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z278)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z278)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z278)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1921-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK278<$AB$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN278>='Ownership Option 1'!$D$25,AK278<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK278)=MONTH('Ownership Option 1'!$D$25),YEAR($AK278)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK278+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK278+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK278)=6,MONTH(AK278)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK278)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV278<$AB$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN278>='Ownership Option 1'!$D$25,AV278<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK278)=MONTH('Ownership Option 1'!$D$25),YEAR($AK278)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV278+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV278>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV278)=6,MONTH(AV278)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV278)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG278<$AB$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN278>='Ownership Option 1'!$D$25,BG278<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK278)=MONTH('Ownership Option 1'!$D$25),YEAR($AK278)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG278<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG278>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 1'!$D$22),YEAR($DN278)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG278>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG278)=MONTH('Ownership Option 1'!$D$22),YEAR(BG278)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG278)=MONTH('Ownership Option 1'!$D$22),YEAR(BG278)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG278)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT278<$BV$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN278>='Ownership Option 2'!$D$25,BT278<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT278)=MONTH('Ownership Option 2'!$D25),YEAR($BT278)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT278+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT278+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT278)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT278)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY272:BY277)>0,IF(OR(MONTH(BT278)=6,MONTH(BT278)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT278)=6,MONTH(BT278)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT278)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT278)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE278<$BV$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN278>='Ownership Option 2'!$D$25,CE278<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK278)=MONTH('Ownership Option 2'!$D$25),YEAR($AK278)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE278+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE278+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE278)=6,MONTH(CE278)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE278)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP278<$BV$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN278>='Ownership Option 2'!$D$25,CP278<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK278)=MONTH('Ownership Option 2'!$D$25),YEAR($AK278)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP278+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP278>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP278)=6,MONTH(CP278)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP278)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA278<$BV$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA278>='Ownership Option 2'!$D$25,DA278<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA278)=MONTH('Ownership Option 2'!$D$25),YEAR($DA278)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA278<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA278>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA278)=MONTH('Ownership Option 2'!$D$22),YEAR($DA278)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA278>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA278)=MONTH('Ownership Option 2'!$D$22),YEAR(DA278)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA278)=MONTH('Ownership Option 2'!$D$22),YEAR(DA278)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA278)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN278<$DP$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN278>='Ownership Option 3'!$D$25,DN278<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 3'!$D$25),YEAR($DN278)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN278+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN278+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN278)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN278)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS272:DS277)>0,IF(OR(MONTH(DN278)=6,MONTH(DN278)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN278)=6,MONTH(DN278)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN278>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN278)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN278)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN278)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN278)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY278<$DP$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY278>='Ownership Option 3'!$D$25,DY278<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY278)=MONTH('Ownership Option 3'!$D$25),YEAR($DY278)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY278+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY278+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY278)=6,MONTH(DY278)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY278)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY278>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY278)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY278)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY278)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY278)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ278<$DP$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ278>='Ownership Option 3'!$D$25,EJ278<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ278)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ278)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ278+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ278>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ278)=6,MONTH(EJ278)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ278)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ278>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ278)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ278)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ278)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ278)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ278)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU278<$DP$19,$I278,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU278>='Ownership Option 3'!$D$25,EU278<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU278)=MONTH('Ownership Option 3'!$D$25),YEAR($EU278)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU278<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU278>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU278)=MONTH('Ownership Option 3'!$D$22),YEAR($EU278)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU278>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU278)=MONTH('Ownership Option 3'!$D$22),YEAR(EU278)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU278)=MONTH('Ownership Option 3'!$D$22),YEAR(EU278)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU278)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[255,"1921-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B279>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B279))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B279))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B279)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B279))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B279))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B279))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B279>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B279))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B279))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B279)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B279))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B279))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B279))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B279>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B279))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B279))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B279)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B279))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B279))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B279))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B279>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B279))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B279))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B279)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B279))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B279))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B279))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B279>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B279))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B279))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B279)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B279))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B279))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B279))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B279>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B279))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B279)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B279))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B279)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B279))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B279)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B279))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B279))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B279-TODAY())/365.25))),\"\")","v":""},0,0,null,"1921-04-01",{"$f":"IF(AND('Cash Flows'!$L279<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I279,\"\")","v":""},{"$f":"IFERROR(IF(M279=\"\",IF(AND(L279<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L279<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L279>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L279<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L279>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L279<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L279>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L279<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L279>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L279<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L279)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L279)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L279)=MONTH('Lease Option 1'!$D$13),YEAR($L279)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1921-04-01",{"$f":"IF(AND('Cash Flows'!$L279<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I279,\"\")","v":""},{"$f":"IFERROR(IF(T279=\"\",IF(AND(S279<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S279<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S279>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S279<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S279>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S279<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S279>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S279<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S279>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S279<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S279)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S279)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L279)=MONTH('Lease Option 2'!$D$13),YEAR($L279)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z279<$AB$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z279>='Ownership Option 1'!$D$25,Z279<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z279)=MONTH('Ownership Option 1'!$D$25),YEAR($L279)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z279+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z279+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z279)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z279)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE273:AE278)>0,IF(OR(MONTH(Z279)=6,MONTH(Z279)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z279)=6,MONTH(Z279)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z279)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z279>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z279)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z279)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z279)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z279)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1921-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK279<$AB$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN279>='Ownership Option 1'!$D$25,AK279<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK279)=MONTH('Ownership Option 1'!$D$25),YEAR($AK279)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK279+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK279+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK279)=6,MONTH(AK279)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK279)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV279<$AB$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN279>='Ownership Option 1'!$D$25,AV279<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK279)=MONTH('Ownership Option 1'!$D$25),YEAR($AK279)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV279+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV279>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV279)=6,MONTH(AV279)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV279)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG279<$AB$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN279>='Ownership Option 1'!$D$25,BG279<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK279)=MONTH('Ownership Option 1'!$D$25),YEAR($AK279)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG279<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG279>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 1'!$D$22),YEAR($DN279)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG279>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG279)=MONTH('Ownership Option 1'!$D$22),YEAR(BG279)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG279)=MONTH('Ownership Option 1'!$D$22),YEAR(BG279)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG279)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT279<$BV$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN279>='Ownership Option 2'!$D$25,BT279<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT279)=MONTH('Ownership Option 2'!$D25),YEAR($BT279)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT279+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT279+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT279)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT279)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY273:BY278)>0,IF(OR(MONTH(BT279)=6,MONTH(BT279)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT279)=6,MONTH(BT279)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT279)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT279)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE279<$BV$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN279>='Ownership Option 2'!$D$25,CE279<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK279)=MONTH('Ownership Option 2'!$D$25),YEAR($AK279)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE279+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE279+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE279)=6,MONTH(CE279)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE279)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP279<$BV$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN279>='Ownership Option 2'!$D$25,CP279<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK279)=MONTH('Ownership Option 2'!$D$25),YEAR($AK279)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP279+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP279>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP279)=6,MONTH(CP279)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP279)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA279<$BV$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA279>='Ownership Option 2'!$D$25,DA279<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA279)=MONTH('Ownership Option 2'!$D$25),YEAR($DA279)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA279<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA279>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA279)=MONTH('Ownership Option 2'!$D$22),YEAR($DA279)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA279>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA279)=MONTH('Ownership Option 2'!$D$22),YEAR(DA279)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA279)=MONTH('Ownership Option 2'!$D$22),YEAR(DA279)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA279)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN279<$DP$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN279>='Ownership Option 3'!$D$25,DN279<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 3'!$D$25),YEAR($DN279)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN279+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN279+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN279)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN279)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS273:DS278)>0,IF(OR(MONTH(DN279)=6,MONTH(DN279)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN279)=6,MONTH(DN279)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN279>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN279)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN279)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN279)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN279)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY279<$DP$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY279>='Ownership Option 3'!$D$25,DY279<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY279)=MONTH('Ownership Option 3'!$D$25),YEAR($DY279)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY279+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY279+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY279)=6,MONTH(DY279)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY279)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY279>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY279)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY279)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY279)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY279)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ279<$DP$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ279>='Ownership Option 3'!$D$25,EJ279<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ279)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ279)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ279+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ279>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ279)=6,MONTH(EJ279)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ279)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ279>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ279)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ279)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ279)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ279)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ279)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU279<$DP$19,$I279,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU279>='Ownership Option 3'!$D$25,EU279<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU279)=MONTH('Ownership Option 3'!$D$25),YEAR($EU279)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU279<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU279>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU279)=MONTH('Ownership Option 3'!$D$22),YEAR($EU279)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU279>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU279)=MONTH('Ownership Option 3'!$D$22),YEAR(EU279)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU279)=MONTH('Ownership Option 3'!$D$22),YEAR(EU279)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU279)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[260,"1921-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B284>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B284))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B284))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B284)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B284))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B284))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B284))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B284>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B284))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B284))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B284)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B284))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B284))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B284))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B284>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B284))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B284))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B284)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B284))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B284))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B284))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B284>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B284))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B284))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B284)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B284))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B284))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B284))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B284>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B284))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B284))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B284)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B284))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B284))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B284))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B284>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B284))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B284)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B284))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B284)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B284))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B284)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B284))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B284))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B284-TODAY())/365.25))),\"\")","v":""},0,0,null,"1921-09-01",{"$f":"IF(AND('Cash Flows'!$L284<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I284,\"\")","v":""},{"$f":"IFERROR(IF(M284=\"\",IF(AND(L284<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L284<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L284>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L284<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L284>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L284<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L284>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L284<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L284>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L284<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L284)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L284)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L284)=MONTH('Lease Option 1'!$D$13),YEAR($L284)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1921-09-01",{"$f":"IF(AND('Cash Flows'!$L284<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I284,\"\")","v":""},{"$f":"IFERROR(IF(T284=\"\",IF(AND(S284<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S284<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S284>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S284<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S284>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S284<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S284>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S284<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S284>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S284<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S284)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S284)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L284)=MONTH('Lease Option 2'!$D$13),YEAR($L284)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z284<$AB$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z284>='Ownership Option 1'!$D$25,Z284<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z284)=MONTH('Ownership Option 1'!$D$25),YEAR($L284)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z284+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z284+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z284)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z284)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE278:AE283)>0,IF(OR(MONTH(Z284)=6,MONTH(Z284)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z284)=6,MONTH(Z284)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z284)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z284>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z284)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z284)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z284)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z284)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1921-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK284<$AB$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN284>='Ownership Option 1'!$D$25,AK284<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK284)=MONTH('Ownership Option 1'!$D$25),YEAR($AK284)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK284+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK284+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK284)=6,MONTH(AK284)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK284)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV284<$AB$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN284>='Ownership Option 1'!$D$25,AV284<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK284)=MONTH('Ownership Option 1'!$D$25),YEAR($AK284)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV284+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV284>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV284)=6,MONTH(AV284)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV284)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG284<$AB$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN284>='Ownership Option 1'!$D$25,BG284<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK284)=MONTH('Ownership Option 1'!$D$25),YEAR($AK284)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG284<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG284>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 1'!$D$22),YEAR($DN284)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG284>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG284)=MONTH('Ownership Option 1'!$D$22),YEAR(BG284)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG284)=MONTH('Ownership Option 1'!$D$22),YEAR(BG284)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG284)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT284<$BV$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN284>='Ownership Option 2'!$D$25,BT284<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT284)=MONTH('Ownership Option 2'!$D25),YEAR($BT284)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT284+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT284+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT284)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT284)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY278:BY283)>0,IF(OR(MONTH(BT284)=6,MONTH(BT284)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT284)=6,MONTH(BT284)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT284)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT284)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE284<$BV$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN284>='Ownership Option 2'!$D$25,CE284<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK284)=MONTH('Ownership Option 2'!$D$25),YEAR($AK284)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE284+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE284+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE284)=6,MONTH(CE284)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE284)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP284<$BV$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN284>='Ownership Option 2'!$D$25,CP284<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK284)=MONTH('Ownership Option 2'!$D$25),YEAR($AK284)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP284+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP284>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP284)=6,MONTH(CP284)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP284)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA284<$BV$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA284>='Ownership Option 2'!$D$25,DA284<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA284)=MONTH('Ownership Option 2'!$D$25),YEAR($DA284)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA284<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA284>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA284)=MONTH('Ownership Option 2'!$D$22),YEAR($DA284)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA284>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA284)=MONTH('Ownership Option 2'!$D$22),YEAR(DA284)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA284)=MONTH('Ownership Option 2'!$D$22),YEAR(DA284)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA284)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1921-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN284<$DP$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN284>='Ownership Option 3'!$D$25,DN284<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 3'!$D$25),YEAR($DN284)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN284+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN284+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN284)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN284)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS278:DS283)>0,IF(OR(MONTH(DN284)=6,MONTH(DN284)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN284)=6,MONTH(DN284)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN284>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN284)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN284)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN284)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN284)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY284<$DP$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY284>='Ownership Option 3'!$D$25,DY284<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY284)=MONTH('Ownership Option 3'!$D$25),YEAR($DY284)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY284+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY284+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY284)=6,MONTH(DY284)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY284)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY284>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY284)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY284)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY284)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY284)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ284<$DP$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ284>='Ownership Option 3'!$D$25,EJ284<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ284)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ284)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ284+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ284>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ284)=6,MONTH(EJ284)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ284)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ284>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ284)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ284)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ284)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ284)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ284)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1921-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU284<$DP$19,$I284,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU284>='Ownership Option 3'!$D$25,EU284<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU284)=MONTH('Ownership Option 3'!$D$25),YEAR($EU284)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU284<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU284>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU284)=MONTH('Ownership Option 3'!$D$22),YEAR($EU284)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU284>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU284)=MONTH('Ownership Option 3'!$D$22),YEAR(EU284)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU284)=MONTH('Ownership Option 3'!$D$22),YEAR(EU284)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU284)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[267,"1922-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B291>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B291))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B291))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B291)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B291))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B291))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B291))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B291>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B291))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B291))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B291)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B291))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B291))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B291))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B291>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B291))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B291))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B291)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B291))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B291))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B291))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B291>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B291))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B291))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B291)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B291))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B291))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B291))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B291>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B291))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B291))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B291)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B291))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B291))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B291))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B291>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B291))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B291)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B291))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B291)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B291))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B291)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B291))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B291))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B291-TODAY())/365.25))),\"\")","v":""},0,0,null,"1922-04-01",{"$f":"IF(AND('Cash Flows'!$L291<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I291,\"\")","v":""},{"$f":"IFERROR(IF(M291=\"\",IF(AND(L291<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L291<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L291>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L291<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L291>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L291<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L291>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L291<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L291>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L291<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L291)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L291)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L291)=MONTH('Lease Option 1'!$D$13),YEAR($L291)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1922-04-01",{"$f":"IF(AND('Cash Flows'!$L291<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I291,\"\")","v":""},{"$f":"IFERROR(IF(T291=\"\",IF(AND(S291<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S291<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S291>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S291<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S291>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S291<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S291>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S291<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S291>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S291<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S291)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S291)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L291)=MONTH('Lease Option 2'!$D$13),YEAR($L291)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z291<$AB$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z291>='Ownership Option 1'!$D$25,Z291<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z291)=MONTH('Ownership Option 1'!$D$25),YEAR($L291)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z291+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z291+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z291)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z291)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE285:AE290)>0,IF(OR(MONTH(Z291)=6,MONTH(Z291)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z291)=6,MONTH(Z291)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z291)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z291>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z291)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z291)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z291)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z291)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1922-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK291<$AB$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN291>='Ownership Option 1'!$D$25,AK291<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK291)=MONTH('Ownership Option 1'!$D$25),YEAR($AK291)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK291+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK291+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK291)=6,MONTH(AK291)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK291)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV291<$AB$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN291>='Ownership Option 1'!$D$25,AV291<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK291)=MONTH('Ownership Option 1'!$D$25),YEAR($AK291)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV291+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV291>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV291)=6,MONTH(AV291)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV291)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG291<$AB$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN291>='Ownership Option 1'!$D$25,BG291<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK291)=MONTH('Ownership Option 1'!$D$25),YEAR($AK291)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG291<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG291>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 1'!$D$22),YEAR($DN291)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG291>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG291)=MONTH('Ownership Option 1'!$D$22),YEAR(BG291)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG291)=MONTH('Ownership Option 1'!$D$22),YEAR(BG291)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG291)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT291<$BV$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN291>='Ownership Option 2'!$D$25,BT291<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT291)=MONTH('Ownership Option 2'!$D25),YEAR($BT291)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT291+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT291+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT291)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT291)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY285:BY290)>0,IF(OR(MONTH(BT291)=6,MONTH(BT291)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT291)=6,MONTH(BT291)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT291)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT291)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE291<$BV$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN291>='Ownership Option 2'!$D$25,CE291<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK291)=MONTH('Ownership Option 2'!$D$25),YEAR($AK291)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE291+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE291+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE291)=6,MONTH(CE291)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE291)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP291<$BV$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN291>='Ownership Option 2'!$D$25,CP291<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK291)=MONTH('Ownership Option 2'!$D$25),YEAR($AK291)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP291+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP291>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP291)=6,MONTH(CP291)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP291)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA291<$BV$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA291>='Ownership Option 2'!$D$25,DA291<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA291)=MONTH('Ownership Option 2'!$D$25),YEAR($DA291)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA291<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA291>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA291)=MONTH('Ownership Option 2'!$D$22),YEAR($DA291)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA291>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA291)=MONTH('Ownership Option 2'!$D$22),YEAR(DA291)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA291)=MONTH('Ownership Option 2'!$D$22),YEAR(DA291)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA291)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN291<$DP$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN291>='Ownership Option 3'!$D$25,DN291<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 3'!$D$25),YEAR($DN291)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN291+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN291+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN291)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN291)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS285:DS290)>0,IF(OR(MONTH(DN291)=6,MONTH(DN291)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN291)=6,MONTH(DN291)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN291>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN291)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN291)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN291)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN291)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY291<$DP$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY291>='Ownership Option 3'!$D$25,DY291<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY291)=MONTH('Ownership Option 3'!$D$25),YEAR($DY291)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY291+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY291+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY291)=6,MONTH(DY291)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY291)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY291>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY291)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY291)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY291)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY291)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ291<$DP$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ291>='Ownership Option 3'!$D$25,EJ291<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ291)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ291)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ291+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ291>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ291)=6,MONTH(EJ291)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ291)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ291>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ291)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ291)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ291)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ291)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ291)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU291<$DP$19,$I291,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU291>='Ownership Option 3'!$D$25,EU291<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU291)=MONTH('Ownership Option 3'!$D$25),YEAR($EU291)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU291<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU291>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU291)=MONTH('Ownership Option 3'!$D$22),YEAR($EU291)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU291>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU291)=MONTH('Ownership Option 3'!$D$22),YEAR(EU291)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU291)=MONTH('Ownership Option 3'!$D$22),YEAR(EU291)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU291)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[271,"1922-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B295>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B295))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B295))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B295)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B295))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B295))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B295))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B295>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B295))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B295))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B295)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B295))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B295))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B295))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B295>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B295))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B295))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B295)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B295))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B295))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B295))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B295>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B295))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B295))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B295)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B295))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B295))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B295))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B295>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B295))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B295))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B295)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B295))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B295))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B295))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B295>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B295))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B295)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B295))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B295)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B295))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B295)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B295))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B295))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B295-TODAY())/365.25))),\"\")","v":""},0,0,null,"1922-08-01",{"$f":"IF(AND('Cash Flows'!$L295<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I295,\"\")","v":""},{"$f":"IFERROR(IF(M295=\"\",IF(AND(L295<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L295<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L295>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L295<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L295>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L295<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L295>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L295<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L295>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L295<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L295)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L295)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L295)=MONTH('Lease Option 1'!$D$13),YEAR($L295)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1922-08-01",{"$f":"IF(AND('Cash Flows'!$L295<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I295,\"\")","v":""},{"$f":"IFERROR(IF(T295=\"\",IF(AND(S295<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S295<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S295>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S295<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S295>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S295<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S295>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S295<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S295>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S295<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S295)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S295)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L295)=MONTH('Lease Option 2'!$D$13),YEAR($L295)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z295<$AB$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z295>='Ownership Option 1'!$D$25,Z295<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z295)=MONTH('Ownership Option 1'!$D$25),YEAR($L295)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z295+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z295+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z295)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z295)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE289:AE294)>0,IF(OR(MONTH(Z295)=6,MONTH(Z295)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z295)=6,MONTH(Z295)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z295)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z295>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z295)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z295)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z295)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z295)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1922-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK295<$AB$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN295>='Ownership Option 1'!$D$25,AK295<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK295)=MONTH('Ownership Option 1'!$D$25),YEAR($AK295)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK295+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK295+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK295)=6,MONTH(AK295)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK295)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV295<$AB$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN295>='Ownership Option 1'!$D$25,AV295<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK295)=MONTH('Ownership Option 1'!$D$25),YEAR($AK295)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV295+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV295>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV295)=6,MONTH(AV295)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV295)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG295<$AB$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN295>='Ownership Option 1'!$D$25,BG295<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK295)=MONTH('Ownership Option 1'!$D$25),YEAR($AK295)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG295<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG295>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 1'!$D$22),YEAR($DN295)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG295>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG295)=MONTH('Ownership Option 1'!$D$22),YEAR(BG295)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG295)=MONTH('Ownership Option 1'!$D$22),YEAR(BG295)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG295)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT295<$BV$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN295>='Ownership Option 2'!$D$25,BT295<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT295)=MONTH('Ownership Option 2'!$D25),YEAR($BT295)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT295+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT295+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT295)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT295)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY289:BY294)>0,IF(OR(MONTH(BT295)=6,MONTH(BT295)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT295)=6,MONTH(BT295)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT295)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT295)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE295<$BV$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN295>='Ownership Option 2'!$D$25,CE295<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK295)=MONTH('Ownership Option 2'!$D$25),YEAR($AK295)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE295+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE295+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE295)=6,MONTH(CE295)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE295)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP295<$BV$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN295>='Ownership Option 2'!$D$25,CP295<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK295)=MONTH('Ownership Option 2'!$D$25),YEAR($AK295)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP295+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP295>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP295)=6,MONTH(CP295)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP295)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA295<$BV$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA295>='Ownership Option 2'!$D$25,DA295<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA295)=MONTH('Ownership Option 2'!$D$25),YEAR($DA295)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA295<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA295>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA295)=MONTH('Ownership Option 2'!$D$22),YEAR($DA295)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA295>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA295)=MONTH('Ownership Option 2'!$D$22),YEAR(DA295)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA295)=MONTH('Ownership Option 2'!$D$22),YEAR(DA295)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA295)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN295<$DP$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN295>='Ownership Option 3'!$D$25,DN295<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 3'!$D$25),YEAR($DN295)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN295+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN295+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN295)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN295)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS289:DS294)>0,IF(OR(MONTH(DN295)=6,MONTH(DN295)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN295)=6,MONTH(DN295)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN295>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN295)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN295)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN295)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN295)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY295<$DP$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY295>='Ownership Option 3'!$D$25,DY295<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY295)=MONTH('Ownership Option 3'!$D$25),YEAR($DY295)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY295+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY295+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY295)=6,MONTH(DY295)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY295)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY295>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY295)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY295)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY295)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY295)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ295<$DP$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ295>='Ownership Option 3'!$D$25,EJ295<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ295)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ295)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ295+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ295>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ295)=6,MONTH(EJ295)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ295)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ295>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ295)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ295)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ295)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ295)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ295)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU295<$DP$19,$I295,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU295>='Ownership Option 3'!$D$25,EU295<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU295)=MONTH('Ownership Option 3'!$D$25),YEAR($EU295)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU295<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU295>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU295)=MONTH('Ownership Option 3'!$D$22),YEAR($EU295)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU295>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU295)=MONTH('Ownership Option 3'!$D$22),YEAR(EU295)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU295)=MONTH('Ownership Option 3'!$D$22),YEAR(EU295)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU295)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[272,"1922-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B296>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B296))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B296))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B296)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B296))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B296))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B296))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B296>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B296))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B296))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B296)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B296))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B296))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B296))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B296>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B296))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B296))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B296)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B296))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B296))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B296))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B296>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B296))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B296))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B296)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B296))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B296))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B296))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B296>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B296))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B296))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B296)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B296))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B296))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B296))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B296>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B296))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B296)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B296))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B296)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B296))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B296)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B296))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B296))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B296-TODAY())/365.25))),\"\")","v":""},0,0,null,"1922-09-01",{"$f":"IF(AND('Cash Flows'!$L296<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I296,\"\")","v":""},{"$f":"IFERROR(IF(M296=\"\",IF(AND(L296<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L296<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L296>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L296<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L296>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L296<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L296>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L296<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L296>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L296<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L296)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L296)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L296)=MONTH('Lease Option 1'!$D$13),YEAR($L296)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1922-09-01",{"$f":"IF(AND('Cash Flows'!$L296<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I296,\"\")","v":""},{"$f":"IFERROR(IF(T296=\"\",IF(AND(S296<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S296<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S296>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S296<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S296>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S296<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S296>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S296<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S296>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S296<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S296)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S296)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L296)=MONTH('Lease Option 2'!$D$13),YEAR($L296)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z296<$AB$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z296>='Ownership Option 1'!$D$25,Z296<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z296)=MONTH('Ownership Option 1'!$D$25),YEAR($L296)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z296+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z296+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z296)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z296)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE290:AE295)>0,IF(OR(MONTH(Z296)=6,MONTH(Z296)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z296)=6,MONTH(Z296)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z296)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z296>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z296)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z296)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z296)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z296)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1922-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK296<$AB$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN296>='Ownership Option 1'!$D$25,AK296<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK296)=MONTH('Ownership Option 1'!$D$25),YEAR($AK296)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK296+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK296+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK296)=6,MONTH(AK296)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK296)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV296<$AB$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN296>='Ownership Option 1'!$D$25,AV296<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK296)=MONTH('Ownership Option 1'!$D$25),YEAR($AK296)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV296+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV296>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV296)=6,MONTH(AV296)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV296)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG296<$AB$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN296>='Ownership Option 1'!$D$25,BG296<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK296)=MONTH('Ownership Option 1'!$D$25),YEAR($AK296)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG296<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG296>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 1'!$D$22),YEAR($DN296)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG296>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG296)=MONTH('Ownership Option 1'!$D$22),YEAR(BG296)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG296)=MONTH('Ownership Option 1'!$D$22),YEAR(BG296)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG296)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT296<$BV$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN296>='Ownership Option 2'!$D$25,BT296<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT296)=MONTH('Ownership Option 2'!$D25),YEAR($BT296)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT296+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT296+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT296)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT296)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY290:BY295)>0,IF(OR(MONTH(BT296)=6,MONTH(BT296)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT296)=6,MONTH(BT296)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT296)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT296)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE296<$BV$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN296>='Ownership Option 2'!$D$25,CE296<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK296)=MONTH('Ownership Option 2'!$D$25),YEAR($AK296)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE296+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE296+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE296)=6,MONTH(CE296)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE296)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP296<$BV$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN296>='Ownership Option 2'!$D$25,CP296<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK296)=MONTH('Ownership Option 2'!$D$25),YEAR($AK296)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP296+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP296>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP296)=6,MONTH(CP296)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP296)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA296<$BV$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA296>='Ownership Option 2'!$D$25,DA296<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA296)=MONTH('Ownership Option 2'!$D$25),YEAR($DA296)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA296<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA296>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$DA296)=MONTH('Ownership Option 2'!$D$22),YEAR($DA296)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA296>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA296)=MONTH('Ownership Option 2'!$D$22),YEAR(DA296)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA296)=MONTH('Ownership Option 2'!$D$22),YEAR(DA296)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA296)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1922-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN296<$DP$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN296>='Ownership Option 3'!$D$25,DN296<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 3'!$D$25),YEAR($DN296)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN296+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN296+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN296)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN296)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS290:DS295)>0,IF(OR(MONTH(DN296)=6,MONTH(DN296)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN296)=6,MONTH(DN296)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN296>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN296)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN296)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN296)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN296)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY296<$DP$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY296>='Ownership Option 3'!$D$25,DY296<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY296)=MONTH('Ownership Option 3'!$D$25),YEAR($DY296)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY296+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY296+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY296)=6,MONTH(DY296)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY296)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY296>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY296)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY296)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY296)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY296)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ296<$DP$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ296>='Ownership Option 3'!$D$25,EJ296<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ296)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ296)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ296+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ296>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ296)=6,MONTH(EJ296)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ296)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ296>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ296)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ296)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ296)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ296)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ296)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1922-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU296<$DP$19,$I296,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU296>='Ownership Option 3'!$D$25,EU296<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU296)=MONTH('Ownership Option 3'!$D$25),YEAR($EU296)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU296<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU296>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":0},{"$f":"IF(AND(MONTH('Cash Flows'!$EU296)=MONTH('Ownership Option 3'!$D$22),YEAR($EU296)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU296>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU296)=MONTH('Ownership Option 3'!$D$22),YEAR(EU296)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU296)=MONTH('Ownership Option 3'!$D$22),YEAR(EU296)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU296)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[277,"1923-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B301>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B301))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B301))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B301)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B301))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B301))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B301))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B301>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B301))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B301))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B301)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B301))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B301))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B301))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B301>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B301))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B301))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B301)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B301))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B301))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B301))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B301>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B301))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B301))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B301)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B301))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B301))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B301))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B301>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B301))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B301))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B301)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B301))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B301))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B301))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B301>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B301))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B301)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B301))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B301)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B301))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B301)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B301))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B301))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B301-TODAY())/365.25))),\"\")","v":""},0,0,null,"1923-02-01",{"$f":"IF(AND('Cash Flows'!$L301<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I301,\"\")","v":""},{"$f":"IFERROR(IF(M301=\"\",IF(AND(L301<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L301<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L301>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L301<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L301>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L301<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L301>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L301<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L301>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L301<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L301)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L301)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L301)=MONTH('Lease Option 1'!$D$13),YEAR($L301)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1923-02-01",{"$f":"IF(AND('Cash Flows'!$L301<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I301,\"\")","v":""},{"$f":"IFERROR(IF(T301=\"\",IF(AND(S301<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S301<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S301>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S301<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S301>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S301<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S301>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S301<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S301>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S301<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S301)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S301)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L301)=MONTH('Lease Option 2'!$D$13),YEAR($L301)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z301<$AB$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z301>='Ownership Option 1'!$D$25,Z301<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z301)=MONTH('Ownership Option 1'!$D$25),YEAR($L301)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z301+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z301+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z301)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z301)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE295:AE300)>0,IF(OR(MONTH(Z301)=6,MONTH(Z301)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z301)=6,MONTH(Z301)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z301)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z301>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z301)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z301)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z301)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z301)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1923-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK301<$AB$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN301>='Ownership Option 1'!$D$25,AK301<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK301)=MONTH('Ownership Option 1'!$D$25),YEAR($AK301)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK301+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK301+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK301)=6,MONTH(AK301)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK301)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV301<$AB$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN301>='Ownership Option 1'!$D$25,AV301<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK301)=MONTH('Ownership Option 1'!$D$25),YEAR($AK301)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV301+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV301>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV301)=6,MONTH(AV301)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV301)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG301<$AB$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN301>='Ownership Option 1'!$D$25,BG301<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK301)=MONTH('Ownership Option 1'!$D$25),YEAR($AK301)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG301<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG301>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 1'!$D$22),YEAR($DN301)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG301>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG301)=MONTH('Ownership Option 1'!$D$22),YEAR(BG301)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG301)=MONTH('Ownership Option 1'!$D$22),YEAR(BG301)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG301)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT301<$BV$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN301>='Ownership Option 2'!$D$25,BT301<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT301)=MONTH('Ownership Option 2'!$D25),YEAR($BT301)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT301+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT301+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT301)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT301)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY295:BY300)>0,IF(OR(MONTH(BT301)=6,MONTH(BT301)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT301)=6,MONTH(BT301)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT301)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT301)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE301<$BV$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN301>='Ownership Option 2'!$D$25,CE301<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK301)=MONTH('Ownership Option 2'!$D$25),YEAR($AK301)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE301+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE301+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE301)=6,MONTH(CE301)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE301)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP301<$BV$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN301>='Ownership Option 2'!$D$25,CP301<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK301)=MONTH('Ownership Option 2'!$D$25),YEAR($AK301)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP301+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP301>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP301)=6,MONTH(CP301)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP301)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA301<$BV$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA301>='Ownership Option 2'!$D$25,DA301<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA301)=MONTH('Ownership Option 2'!$D$25),YEAR($DA301)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA301<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA301>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA301)=MONTH('Ownership Option 2'!$D$22),YEAR($DA301)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA301>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA301)=MONTH('Ownership Option 2'!$D$22),YEAR(DA301)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA301)=MONTH('Ownership Option 2'!$D$22),YEAR(DA301)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA301)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN301<$DP$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN301>='Ownership Option 3'!$D$25,DN301<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 3'!$D$25),YEAR($DN301)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN301+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN301+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN301)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN301)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS295:DS300)>0,IF(OR(MONTH(DN301)=6,MONTH(DN301)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN301)=6,MONTH(DN301)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN301>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN301)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN301)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN301)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN301)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY301<$DP$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY301>='Ownership Option 3'!$D$25,DY301<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY301)=MONTH('Ownership Option 3'!$D$25),YEAR($DY301)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY301+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY301+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY301)=6,MONTH(DY301)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY301)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY301>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY301)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY301)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY301)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY301)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ301<$DP$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ301>='Ownership Option 3'!$D$25,EJ301<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ301)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ301)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ301+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ301>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ301)=6,MONTH(EJ301)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ301)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ301>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ301)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ301)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ301)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ301)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ301)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU301<$DP$19,$I301,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU301>='Ownership Option 3'!$D$25,EU301<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU301)=MONTH('Ownership Option 3'!$D$25),YEAR($EU301)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU301<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU301>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU301)=MONTH('Ownership Option 3'!$D$22),YEAR($EU301)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU301>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU301)=MONTH('Ownership Option 3'!$D$22),YEAR(EU301)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU301)=MONTH('Ownership Option 3'!$D$22),YEAR(EU301)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU301)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[282,"1923-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B306>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B306))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B306))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B306)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B306))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B306))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B306))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B306>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B306))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B306))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B306)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B306))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B306))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B306))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B306>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B306))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B306))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B306)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B306))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B306))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B306))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B306>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B306))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B306))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B306)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B306))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B306))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B306))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B306>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B306))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B306))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B306)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B306))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B306))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B306))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B306>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B306))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B306)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B306))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B306)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B306))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B306)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B306))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B306))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B306-TODAY())/365.25))),\"\")","v":""},0,0,null,"1923-07-01",{"$f":"IF(AND('Cash Flows'!$L306<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I306,\"\")","v":""},{"$f":"IFERROR(IF(M306=\"\",IF(AND(L306<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L306<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L306>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L306<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L306>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L306<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L306>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L306<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L306>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L306<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L306)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L306)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L306)=MONTH('Lease Option 1'!$D$13),YEAR($L306)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1923-07-01",{"$f":"IF(AND('Cash Flows'!$L306<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I306,\"\")","v":""},{"$f":"IFERROR(IF(T306=\"\",IF(AND(S306<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S306<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S306>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S306<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S306>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S306<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S306>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S306<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S306>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S306<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S306)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S306)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L306)=MONTH('Lease Option 2'!$D$13),YEAR($L306)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z306<$AB$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z306>='Ownership Option 1'!$D$25,Z306<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z306)=MONTH('Ownership Option 1'!$D$25),YEAR($L306)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z306+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z306+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z306)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z306)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE300:AE305)>0,IF(OR(MONTH(Z306)=6,MONTH(Z306)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z306)=6,MONTH(Z306)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z306)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z306>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z306)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z306)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z306)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z306)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1923-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK306<$AB$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN306>='Ownership Option 1'!$D$25,AK306<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK306)=MONTH('Ownership Option 1'!$D$25),YEAR($AK306)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK306+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK306+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK306)=6,MONTH(AK306)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK306)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV306<$AB$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN306>='Ownership Option 1'!$D$25,AV306<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK306)=MONTH('Ownership Option 1'!$D$25),YEAR($AK306)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV306+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV306>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV306)=6,MONTH(AV306)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV306)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG306<$AB$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN306>='Ownership Option 1'!$D$25,BG306<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK306)=MONTH('Ownership Option 1'!$D$25),YEAR($AK306)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG306<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG306>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 1'!$D$22),YEAR($DN306)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG306>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG306)=MONTH('Ownership Option 1'!$D$22),YEAR(BG306)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG306)=MONTH('Ownership Option 1'!$D$22),YEAR(BG306)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG306)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT306<$BV$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN306>='Ownership Option 2'!$D$25,BT306<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT306)=MONTH('Ownership Option 2'!$D25),YEAR($BT306)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT306+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT306+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT306)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT306)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY300:BY305)>0,IF(OR(MONTH(BT306)=6,MONTH(BT306)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT306)=6,MONTH(BT306)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT306)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT306)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE306<$BV$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN306>='Ownership Option 2'!$D$25,CE306<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK306)=MONTH('Ownership Option 2'!$D$25),YEAR($AK306)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE306+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE306+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE306)=6,MONTH(CE306)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE306)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP306<$BV$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN306>='Ownership Option 2'!$D$25,CP306<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK306)=MONTH('Ownership Option 2'!$D$25),YEAR($AK306)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP306+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP306>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP306)=6,MONTH(CP306)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP306)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA306<$BV$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA306>='Ownership Option 2'!$D$25,DA306<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA306)=MONTH('Ownership Option 2'!$D$25),YEAR($DA306)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA306<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA306>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA306)=MONTH('Ownership Option 2'!$D$22),YEAR($DA306)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA306>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA306)=MONTH('Ownership Option 2'!$D$22),YEAR(DA306)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA306)=MONTH('Ownership Option 2'!$D$22),YEAR(DA306)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA306)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN306<$DP$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN306>='Ownership Option 3'!$D$25,DN306<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 3'!$D$25),YEAR($DN306)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN306+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN306+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN306)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN306)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS300:DS305)>0,IF(OR(MONTH(DN306)=6,MONTH(DN306)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN306)=6,MONTH(DN306)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN306>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN306)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN306)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN306)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN306)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY306<$DP$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY306>='Ownership Option 3'!$D$25,DY306<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY306)=MONTH('Ownership Option 3'!$D$25),YEAR($DY306)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY306+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY306+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY306)=6,MONTH(DY306)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY306)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY306>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY306)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY306)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY306)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY306)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ306<$DP$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ306>='Ownership Option 3'!$D$25,EJ306<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ306)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ306)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ306+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ306>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ306)=6,MONTH(EJ306)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ306)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ306>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ306)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ306)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ306)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ306)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ306)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU306<$DP$19,$I306,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU306>='Ownership Option 3'!$D$25,EU306<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU306)=MONTH('Ownership Option 3'!$D$25),YEAR($EU306)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU306<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU306>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU306)=MONTH('Ownership Option 3'!$D$22),YEAR($EU306)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU306>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU306)=MONTH('Ownership Option 3'!$D$22),YEAR(EU306)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU306)=MONTH('Ownership Option 3'!$D$22),YEAR(EU306)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU306)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[287,"1923-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B311>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B311))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B311))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B311)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B311))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B311))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B311))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B311>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B311))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B311))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B311)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B311))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B311))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B311))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B311>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B311))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B311))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B311)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B311))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B311))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B311))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B311>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B311))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B311))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B311)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B311))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B311))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B311))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B311>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B311))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B311))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B311)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B311))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B311))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B311))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B311>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B311))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B311)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B311))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B311)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B311))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B311)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B311))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B311))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B311-TODAY())/365.25))),\"\")","v":""},0,0,null,"1923-12-01",{"$f":"IF(AND('Cash Flows'!$L311<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I311,\"\")","v":""},{"$f":"IFERROR(IF(M311=\"\",IF(AND(L311<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L311<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L311>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L311<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L311>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L311<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L311>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L311<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L311>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L311<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L311)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L311)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L311)=MONTH('Lease Option 1'!$D$13),YEAR($L311)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1923-12-01",{"$f":"IF(AND('Cash Flows'!$L311<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I311,\"\")","v":""},{"$f":"IFERROR(IF(T311=\"\",IF(AND(S311<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S311<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S311>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S311<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S311>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S311<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S311>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S311<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S311>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S311<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S311)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S311)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L311)=MONTH('Lease Option 2'!$D$13),YEAR($L311)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z311<$AB$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z311>='Ownership Option 1'!$D$25,Z311<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z311)=MONTH('Ownership Option 1'!$D$25),YEAR($L311)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z311+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z311+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z311)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z311)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE305:AE310)>0,IF(OR(MONTH(Z311)=6,MONTH(Z311)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z311)=6,MONTH(Z311)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z311)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z311>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z311)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z311)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z311)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z311)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1923-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK311<$AB$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN311>='Ownership Option 1'!$D$25,AK311<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK311)=MONTH('Ownership Option 1'!$D$25),YEAR($AK311)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK311+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK311+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK311)=6,MONTH(AK311)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK311)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV311<$AB$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN311>='Ownership Option 1'!$D$25,AV311<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK311)=MONTH('Ownership Option 1'!$D$25),YEAR($AK311)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV311+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV311>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV311)=6,MONTH(AV311)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV311)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG311<$AB$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN311>='Ownership Option 1'!$D$25,BG311<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK311)=MONTH('Ownership Option 1'!$D$25),YEAR($AK311)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG311<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG311>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 1'!$D$22),YEAR($DN311)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG311>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG311)=MONTH('Ownership Option 1'!$D$22),YEAR(BG311)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG311)=MONTH('Ownership Option 1'!$D$22),YEAR(BG311)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG311)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT311<$BV$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN311>='Ownership Option 2'!$D$25,BT311<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT311)=MONTH('Ownership Option 2'!$D25),YEAR($BT311)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT311+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT311+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT311)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT311)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY305:BY310)>0,IF(OR(MONTH(BT311)=6,MONTH(BT311)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT311)=6,MONTH(BT311)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT311)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT311)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE311<$BV$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN311>='Ownership Option 2'!$D$25,CE311<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK311)=MONTH('Ownership Option 2'!$D$25),YEAR($AK311)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE311+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE311+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE311)=6,MONTH(CE311)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE311)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP311<$BV$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN311>='Ownership Option 2'!$D$25,CP311<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK311)=MONTH('Ownership Option 2'!$D$25),YEAR($AK311)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP311+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP311>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP311)=6,MONTH(CP311)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP311)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA311<$BV$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA311>='Ownership Option 2'!$D$25,DA311<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA311)=MONTH('Ownership Option 2'!$D$25),YEAR($DA311)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA311<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA311>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA311)=MONTH('Ownership Option 2'!$D$22),YEAR($DA311)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA311>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA311)=MONTH('Ownership Option 2'!$D$22),YEAR(DA311)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA311)=MONTH('Ownership Option 2'!$D$22),YEAR(DA311)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA311)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1923-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN311<$DP$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN311>='Ownership Option 3'!$D$25,DN311<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 3'!$D$25),YEAR($DN311)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN311+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN311+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN311)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN311)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS305:DS310)>0,IF(OR(MONTH(DN311)=6,MONTH(DN311)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN311)=6,MONTH(DN311)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN311>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN311)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN311)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN311)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN311)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY311<$DP$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY311>='Ownership Option 3'!$D$25,DY311<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY311)=MONTH('Ownership Option 3'!$D$25),YEAR($DY311)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY311+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY311+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY311)=6,MONTH(DY311)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY311)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY311>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY311)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY311)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY311)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY311)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ311<$DP$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ311>='Ownership Option 3'!$D$25,EJ311<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ311)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ311)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ311+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ311>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ311)=6,MONTH(EJ311)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ311)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ311>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ311)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ311)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ311)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ311)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ311)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1923-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU311<$DP$19,$I311,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU311>='Ownership Option 3'!$D$25,EU311<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU311)=MONTH('Ownership Option 3'!$D$25),YEAR($EU311)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU311<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU311>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU311)=MONTH('Ownership Option 3'!$D$22),YEAR($EU311)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU311>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU311)=MONTH('Ownership Option 3'!$D$22),YEAR(EU311)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU311)=MONTH('Ownership Option 3'!$D$22),YEAR(EU311)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU311)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[288,"1924-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B312>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B312))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B312))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B312)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B312))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B312))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B312))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B312>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B312))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B312))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B312)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B312))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B312))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B312))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B312>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B312))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B312))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B312)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B312))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B312))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B312))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B312>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B312))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B312))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B312)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B312))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B312))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B312))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B312>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B312))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B312))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B312)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B312))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B312))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B312))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B312>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B312))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B312)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B312))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B312)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B312))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B312)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B312))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B312))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B312-TODAY())/365.25))),\"\")","v":""},0,0,null,"1924-01-01",{"$f":"IF(AND('Cash Flows'!$L312<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I312,\"\")","v":""},{"$f":"IFERROR(IF(M312=\"\",IF(AND(L312<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L312<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L312>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L312<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L312>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L312<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L312>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L312<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L312>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L312<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L312)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L312)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L312)=MONTH('Lease Option 1'!$D$13),YEAR($L312)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1924-01-01",{"$f":"IF(AND('Cash Flows'!$L312<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I312,\"\")","v":""},{"$f":"IFERROR(IF(T312=\"\",IF(AND(S312<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S312<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S312>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S312<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S312>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S312<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S312>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S312<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S312>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S312<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S312)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S312)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L312)=MONTH('Lease Option 2'!$D$13),YEAR($L312)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z312<$AB$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z312>='Ownership Option 1'!$D$25,Z312<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z312)=MONTH('Ownership Option 1'!$D$25),YEAR($L312)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z312+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z312+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z312)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z312)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE306:AE311)>0,IF(OR(MONTH(Z312)=6,MONTH(Z312)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z312)=6,MONTH(Z312)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z312)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z312>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z312)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z312)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z312)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z312)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1924-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK312<$AB$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN312>='Ownership Option 1'!$D$25,AK312<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK312)=MONTH('Ownership Option 1'!$D$25),YEAR($AK312)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK312+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK312+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK312)=6,MONTH(AK312)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK312)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV312<$AB$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN312>='Ownership Option 1'!$D$25,AV312<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK312)=MONTH('Ownership Option 1'!$D$25),YEAR($AK312)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV312+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV312>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV312)=6,MONTH(AV312)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV312)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG312<$AB$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN312>='Ownership Option 1'!$D$25,BG312<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK312)=MONTH('Ownership Option 1'!$D$25),YEAR($AK312)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG312<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG312>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 1'!$D$22),YEAR($DN312)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG312>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG312)=MONTH('Ownership Option 1'!$D$22),YEAR(BG312)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG312)=MONTH('Ownership Option 1'!$D$22),YEAR(BG312)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG312)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT312<$BV$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN312>='Ownership Option 2'!$D$25,BT312<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT312)=MONTH('Ownership Option 2'!$D25),YEAR($BT312)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT312+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT312+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT312)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT312)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY306:BY311)>0,IF(OR(MONTH(BT312)=6,MONTH(BT312)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT312)=6,MONTH(BT312)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT312)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT312)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE312<$BV$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN312>='Ownership Option 2'!$D$25,CE312<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK312)=MONTH('Ownership Option 2'!$D$25),YEAR($AK312)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE312+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE312+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE312)=6,MONTH(CE312)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE312)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP312<$BV$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN312>='Ownership Option 2'!$D$25,CP312<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK312)=MONTH('Ownership Option 2'!$D$25),YEAR($AK312)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP312+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP312>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP312)=6,MONTH(CP312)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP312)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA312<$BV$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA312>='Ownership Option 2'!$D$25,DA312<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA312)=MONTH('Ownership Option 2'!$D$25),YEAR($DA312)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA312<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA312>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA312)=MONTH('Ownership Option 2'!$D$22),YEAR($DA312)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA312>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA312)=MONTH('Ownership Option 2'!$D$22),YEAR(DA312)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA312)=MONTH('Ownership Option 2'!$D$22),YEAR(DA312)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA312)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN312<$DP$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN312>='Ownership Option 3'!$D$25,DN312<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 3'!$D$25),YEAR($DN312)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN312+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN312+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN312)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN312)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS306:DS311)>0,IF(OR(MONTH(DN312)=6,MONTH(DN312)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN312)=6,MONTH(DN312)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN312>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN312)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN312)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN312)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN312)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY312<$DP$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY312>='Ownership Option 3'!$D$25,DY312<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY312)=MONTH('Ownership Option 3'!$D$25),YEAR($DY312)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY312+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY312+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY312)=6,MONTH(DY312)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY312)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY312>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY312)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY312)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY312)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY312)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ312<$DP$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ312>='Ownership Option 3'!$D$25,EJ312<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ312)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ312)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ312+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ312>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ312)=6,MONTH(EJ312)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ312)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ312>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ312)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ312)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ312)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ312)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ312)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU312<$DP$19,$I312,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU312>='Ownership Option 3'!$D$25,EU312<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU312)=MONTH('Ownership Option 3'!$D$25),YEAR($EU312)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU312<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU312>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU312)=MONTH('Ownership Option 3'!$D$22),YEAR($EU312)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU312>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU312)=MONTH('Ownership Option 3'!$D$22),YEAR(EU312)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU312)=MONTH('Ownership Option 3'!$D$22),YEAR(EU312)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU312)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[293,"1924-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B317>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B317))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B317))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B317)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B317))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B317))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B317))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B317>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B317))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B317))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B317)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B317))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B317))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B317))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B317>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B317))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B317))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B317)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B317))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B317))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B317))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B317>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B317))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B317))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B317)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B317))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B317))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B317))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B317>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B317))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B317))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B317)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B317))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B317))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B317))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B317>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B317))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B317)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B317))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B317)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B317))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B317)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B317))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B317))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B317-TODAY())/365.25))),\"\")","v":""},0,0,null,"1924-06-01",{"$f":"IF(AND('Cash Flows'!$L317<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I317,\"\")","v":""},{"$f":"IFERROR(IF(M317=\"\",IF(AND(L317<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L317<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L317>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L317<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L317>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L317<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L317>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L317<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L317>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L317<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L317)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L317)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L317)=MONTH('Lease Option 1'!$D$13),YEAR($L317)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1924-06-01",{"$f":"IF(AND('Cash Flows'!$L317<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I317,\"\")","v":""},{"$f":"IFERROR(IF(T317=\"\",IF(AND(S317<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S317<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S317>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S317<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S317>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S317<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S317>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S317<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S317>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S317<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S317)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S317)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L317)=MONTH('Lease Option 2'!$D$13),YEAR($L317)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z317<$AB$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z317>='Ownership Option 1'!$D$25,Z317<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z317)=MONTH('Ownership Option 1'!$D$25),YEAR($L317)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z317+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z317+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z317)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z317)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE311:AE316)>0,IF(OR(MONTH(Z317)=6,MONTH(Z317)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z317)=6,MONTH(Z317)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z317)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z317>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z317)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z317)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z317)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z317)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1924-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK317<$AB$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN317>='Ownership Option 1'!$D$25,AK317<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK317)=MONTH('Ownership Option 1'!$D$25),YEAR($AK317)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK317+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK317+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK317)=6,MONTH(AK317)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK317)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV317<$AB$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN317>='Ownership Option 1'!$D$25,AV317<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK317)=MONTH('Ownership Option 1'!$D$25),YEAR($AK317)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV317+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV317>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV317)=6,MONTH(AV317)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV317)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG317<$AB$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN317>='Ownership Option 1'!$D$25,BG317<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK317)=MONTH('Ownership Option 1'!$D$25),YEAR($AK317)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG317<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG317>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 1'!$D$22),YEAR($DN317)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG317>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG317)=MONTH('Ownership Option 1'!$D$22),YEAR(BG317)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG317)=MONTH('Ownership Option 1'!$D$22),YEAR(BG317)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG317)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT317<$BV$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN317>='Ownership Option 2'!$D$25,BT317<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT317)=MONTH('Ownership Option 2'!$D25),YEAR($BT317)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT317+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT317+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT317)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT317)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY311:BY316)>0,IF(OR(MONTH(BT317)=6,MONTH(BT317)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT317)=6,MONTH(BT317)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT317)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT317)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE317<$BV$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN317>='Ownership Option 2'!$D$25,CE317<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK317)=MONTH('Ownership Option 2'!$D$25),YEAR($AK317)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE317+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE317+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE317)=6,MONTH(CE317)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE317)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP317<$BV$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN317>='Ownership Option 2'!$D$25,CP317<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK317)=MONTH('Ownership Option 2'!$D$25),YEAR($AK317)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP317+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP317>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP317)=6,MONTH(CP317)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP317)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA317<$BV$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA317>='Ownership Option 2'!$D$25,DA317<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA317)=MONTH('Ownership Option 2'!$D$25),YEAR($DA317)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA317<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA317>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA317)=MONTH('Ownership Option 2'!$D$22),YEAR($DA317)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA317>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA317)=MONTH('Ownership Option 2'!$D$22),YEAR(DA317)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA317)=MONTH('Ownership Option 2'!$D$22),YEAR(DA317)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA317)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN317<$DP$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN317>='Ownership Option 3'!$D$25,DN317<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 3'!$D$25),YEAR($DN317)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN317+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN317+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN317)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN317)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS311:DS316)>0,IF(OR(MONTH(DN317)=6,MONTH(DN317)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN317)=6,MONTH(DN317)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN317>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN317)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN317)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN317)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN317)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY317<$DP$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY317>='Ownership Option 3'!$D$25,DY317<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY317)=MONTH('Ownership Option 3'!$D$25),YEAR($DY317)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY317+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY317+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY317)=6,MONTH(DY317)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY317)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY317>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY317)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY317)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY317)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY317)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ317<$DP$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ317>='Ownership Option 3'!$D$25,EJ317<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ317)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ317)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ317+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ317>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ317)=6,MONTH(EJ317)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ317)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ317>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ317)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ317)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ317)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ317)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ317)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU317<$DP$19,$I317,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU317>='Ownership Option 3'!$D$25,EU317<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU317)=MONTH('Ownership Option 3'!$D$25),YEAR($EU317)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU317<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU317>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU317)=MONTH('Ownership Option 3'!$D$22),YEAR($EU317)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU317>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU317)=MONTH('Ownership Option 3'!$D$22),YEAR(EU317)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU317)=MONTH('Ownership Option 3'!$D$22),YEAR(EU317)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU317)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[298,"1924-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B322>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B322))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B322))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B322)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B322))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B322))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B322))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B322>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B322))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B322))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B322)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B322))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B322))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B322))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B322>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B322))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B322))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B322)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B322))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B322))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B322))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B322>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B322))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B322))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B322)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B322))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B322))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B322))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B322>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B322))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B322))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B322)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B322))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B322))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B322))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B322>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B322))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B322)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B322))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B322)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B322))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B322)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B322))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B322))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B322-TODAY())/365.25))),\"\")","v":""},0,0,null,"1924-11-01",{"$f":"IF(AND('Cash Flows'!$L322<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I322,\"\")","v":""},{"$f":"IFERROR(IF(M322=\"\",IF(AND(L322<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L322<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L322>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L322<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L322>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L322<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L322>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L322<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L322>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L322<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L322)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L322)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L322)=MONTH('Lease Option 1'!$D$13),YEAR($L322)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1924-11-01",{"$f":"IF(AND('Cash Flows'!$L322<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I322,\"\")","v":""},{"$f":"IFERROR(IF(T322=\"\",IF(AND(S322<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S322<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S322>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S322<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S322>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S322<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S322>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S322<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S322>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S322<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S322)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S322)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L322)=MONTH('Lease Option 2'!$D$13),YEAR($L322)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z322<$AB$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z322>='Ownership Option 1'!$D$25,Z322<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z322)=MONTH('Ownership Option 1'!$D$25),YEAR($L322)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z322+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z322+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z322)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z322)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE316:AE321)>0,IF(OR(MONTH(Z322)=6,MONTH(Z322)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z322)=6,MONTH(Z322)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z322)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z322>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z322)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z322)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z322)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z322)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1924-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK322<$AB$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN322>='Ownership Option 1'!$D$25,AK322<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK322)=MONTH('Ownership Option 1'!$D$25),YEAR($AK322)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK322+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK322+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK322)=6,MONTH(AK322)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK322)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV322<$AB$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN322>='Ownership Option 1'!$D$25,AV322<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK322)=MONTH('Ownership Option 1'!$D$25),YEAR($AK322)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV322+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV322>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV322)=6,MONTH(AV322)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV322)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG322<$AB$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN322>='Ownership Option 1'!$D$25,BG322<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK322)=MONTH('Ownership Option 1'!$D$25),YEAR($AK322)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG322<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG322>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 1'!$D$22),YEAR($DN322)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG322>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG322)=MONTH('Ownership Option 1'!$D$22),YEAR(BG322)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG322)=MONTH('Ownership Option 1'!$D$22),YEAR(BG322)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG322)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT322<$BV$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN322>='Ownership Option 2'!$D$25,BT322<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT322)=MONTH('Ownership Option 2'!$D25),YEAR($BT322)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT322+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT322+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT322)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT322)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY316:BY321)>0,IF(OR(MONTH(BT322)=6,MONTH(BT322)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT322)=6,MONTH(BT322)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT322)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT322)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE322<$BV$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN322>='Ownership Option 2'!$D$25,CE322<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK322)=MONTH('Ownership Option 2'!$D$25),YEAR($AK322)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE322+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE322+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE322)=6,MONTH(CE322)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE322)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP322<$BV$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN322>='Ownership Option 2'!$D$25,CP322<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK322)=MONTH('Ownership Option 2'!$D$25),YEAR($AK322)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP322+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP322>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP322)=6,MONTH(CP322)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP322)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA322<$BV$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA322>='Ownership Option 2'!$D$25,DA322<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA322)=MONTH('Ownership Option 2'!$D$25),YEAR($DA322)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA322<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA322>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA322)=MONTH('Ownership Option 2'!$D$22),YEAR($DA322)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA322>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA322)=MONTH('Ownership Option 2'!$D$22),YEAR(DA322)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA322)=MONTH('Ownership Option 2'!$D$22),YEAR(DA322)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA322)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1924-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN322<$DP$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN322>='Ownership Option 3'!$D$25,DN322<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 3'!$D$25),YEAR($DN322)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN322+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN322+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN322)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN322)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS316:DS321)>0,IF(OR(MONTH(DN322)=6,MONTH(DN322)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN322)=6,MONTH(DN322)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN322>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN322)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN322)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN322)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN322)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY322<$DP$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY322>='Ownership Option 3'!$D$25,DY322<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY322)=MONTH('Ownership Option 3'!$D$25),YEAR($DY322)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY322+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY322+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY322)=6,MONTH(DY322)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY322)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY322>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY322)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY322)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY322)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY322)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ322<$DP$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ322>='Ownership Option 3'!$D$25,EJ322<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ322)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ322)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ322+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ322>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ322)=6,MONTH(EJ322)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ322)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ322>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ322)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ322)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ322)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ322)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ322)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1924-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU322<$DP$19,$I322,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU322>='Ownership Option 3'!$D$25,EU322<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU322)=MONTH('Ownership Option 3'!$D$25),YEAR($EU322)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU322<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU322>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU322)=MONTH('Ownership Option 3'!$D$22),YEAR($EU322)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU322>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU322)=MONTH('Ownership Option 3'!$D$22),YEAR(EU322)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU322)=MONTH('Ownership Option 3'!$D$22),YEAR(EU322)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU322)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[303,"1925-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B327>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B327))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B327))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B327)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B327))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B327))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B327))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B327>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B327))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B327))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B327)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B327))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B327))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B327))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B327>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B327))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B327))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B327)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B327))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B327))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B327))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B327>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B327))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B327))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B327)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B327))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B327))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B327))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B327>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B327))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B327))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B327)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B327))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B327))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B327))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B327>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B327))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B327)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B327))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B327)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B327))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B327)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B327))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B327))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B327-TODAY())/365.25))),\"\")","v":""},0,0,null,"1925-04-01",{"$f":"IF(AND('Cash Flows'!$L327<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I327,\"\")","v":""},{"$f":"IFERROR(IF(M327=\"\",IF(AND(L327<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L327<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L327>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L327<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L327>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L327<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L327>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L327<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L327>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L327<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L327)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L327)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L327)=MONTH('Lease Option 1'!$D$13),YEAR($L327)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1925-04-01",{"$f":"IF(AND('Cash Flows'!$L327<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I327,\"\")","v":""},{"$f":"IFERROR(IF(T327=\"\",IF(AND(S327<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S327<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S327>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S327<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S327>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S327<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S327>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S327<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S327>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S327<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S327)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S327)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L327)=MONTH('Lease Option 2'!$D$13),YEAR($L327)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z327<$AB$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z327>='Ownership Option 1'!$D$25,Z327<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z327)=MONTH('Ownership Option 1'!$D$25),YEAR($L327)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z327+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z327+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z327)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z327)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE321:AE326)>0,IF(OR(MONTH(Z327)=6,MONTH(Z327)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z327)=6,MONTH(Z327)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z327)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z327>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z327)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z327)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z327)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z327)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1925-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK327<$AB$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN327>='Ownership Option 1'!$D$25,AK327<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK327)=MONTH('Ownership Option 1'!$D$25),YEAR($AK327)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK327+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK327+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK327)=6,MONTH(AK327)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK327)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV327<$AB$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN327>='Ownership Option 1'!$D$25,AV327<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK327)=MONTH('Ownership Option 1'!$D$25),YEAR($AK327)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV327+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV327>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV327)=6,MONTH(AV327)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV327)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG327<$AB$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN327>='Ownership Option 1'!$D$25,BG327<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK327)=MONTH('Ownership Option 1'!$D$25),YEAR($AK327)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG327<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG327>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 1'!$D$22),YEAR($DN327)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG327>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG327)=MONTH('Ownership Option 1'!$D$22),YEAR(BG327)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG327)=MONTH('Ownership Option 1'!$D$22),YEAR(BG327)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG327)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT327<$BV$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN327>='Ownership Option 2'!$D$25,BT327<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT327)=MONTH('Ownership Option 2'!$D25),YEAR($BT327)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT327+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT327+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT327)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT327)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY321:BY326)>0,IF(OR(MONTH(BT327)=6,MONTH(BT327)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT327)=6,MONTH(BT327)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT327)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT327)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE327<$BV$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN327>='Ownership Option 2'!$D$25,CE327<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK327)=MONTH('Ownership Option 2'!$D$25),YEAR($AK327)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE327+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE327+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE327)=6,MONTH(CE327)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE327)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP327<$BV$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN327>='Ownership Option 2'!$D$25,CP327<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK327)=MONTH('Ownership Option 2'!$D$25),YEAR($AK327)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP327+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP327>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP327)=6,MONTH(CP327)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP327)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA327<$BV$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA327>='Ownership Option 2'!$D$25,DA327<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA327)=MONTH('Ownership Option 2'!$D$25),YEAR($DA327)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA327<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA327>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA327)=MONTH('Ownership Option 2'!$D$22),YEAR($DA327)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA327>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA327)=MONTH('Ownership Option 2'!$D$22),YEAR(DA327)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA327)=MONTH('Ownership Option 2'!$D$22),YEAR(DA327)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA327)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN327<$DP$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN327>='Ownership Option 3'!$D$25,DN327<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 3'!$D$25),YEAR($DN327)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN327+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN327+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN327)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN327)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS321:DS326)>0,IF(OR(MONTH(DN327)=6,MONTH(DN327)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN327)=6,MONTH(DN327)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN327>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN327)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN327)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN327)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN327)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY327<$DP$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY327>='Ownership Option 3'!$D$25,DY327<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY327)=MONTH('Ownership Option 3'!$D$25),YEAR($DY327)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY327+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY327+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY327)=6,MONTH(DY327)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY327)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY327>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY327)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY327)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY327)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY327)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ327<$DP$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ327>='Ownership Option 3'!$D$25,EJ327<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ327)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ327)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ327+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ327>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ327)=6,MONTH(EJ327)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ327)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ327>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ327)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ327)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ327)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ327)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ327)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU327<$DP$19,$I327,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU327>='Ownership Option 3'!$D$25,EU327<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU327)=MONTH('Ownership Option 3'!$D$25),YEAR($EU327)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU327<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU327>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU327)=MONTH('Ownership Option 3'!$D$22),YEAR($EU327)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU327>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU327)=MONTH('Ownership Option 3'!$D$22),YEAR(EU327)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU327)=MONTH('Ownership Option 3'!$D$22),YEAR(EU327)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU327)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[307,"1925-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B331>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B331))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B331))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B331)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B331))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B331))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B331))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B331>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B331))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B331))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B331)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B331))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B331))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B331))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B331>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B331))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B331))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B331)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B331))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B331))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B331))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B331>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B331))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B331))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B331)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B331))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B331))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B331))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B331>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B331))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B331))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B331)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B331))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B331))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B331))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B331>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B331))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B331)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B331))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B331)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B331))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B331)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B331))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B331))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B331-TODAY())/365.25))),\"\")","v":""},0,0,null,"1925-08-01",{"$f":"IF(AND('Cash Flows'!$L331<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I331,\"\")","v":""},{"$f":"IFERROR(IF(M331=\"\",IF(AND(L331<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L331<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L331>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L331<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L331>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L331<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L331>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L331<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L331>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L331<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L331)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L331)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L331)=MONTH('Lease Option 1'!$D$13),YEAR($L331)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1925-08-01",{"$f":"IF(AND('Cash Flows'!$L331<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I331,\"\")","v":""},{"$f":"IFERROR(IF(T331=\"\",IF(AND(S331<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S331<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S331>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S331<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S331>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S331<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S331>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S331<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S331>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S331<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S331)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S331)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L331)=MONTH('Lease Option 2'!$D$13),YEAR($L331)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z331<$AB$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z331>='Ownership Option 1'!$D$25,Z331<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z331)=MONTH('Ownership Option 1'!$D$25),YEAR($L331)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z331+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z331+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z331)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z331)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE325:AE330)>0,IF(OR(MONTH(Z331)=6,MONTH(Z331)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z331)=6,MONTH(Z331)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z331)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z331>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z331)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z331)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z331)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z331)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1925-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK331<$AB$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN331>='Ownership Option 1'!$D$25,AK331<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK331)=MONTH('Ownership Option 1'!$D$25),YEAR($AK331)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK331+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK331+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK331)=6,MONTH(AK331)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK331)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV331<$AB$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN331>='Ownership Option 1'!$D$25,AV331<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK331)=MONTH('Ownership Option 1'!$D$25),YEAR($AK331)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV331+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV331>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV331)=6,MONTH(AV331)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV331)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG331<$AB$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN331>='Ownership Option 1'!$D$25,BG331<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK331)=MONTH('Ownership Option 1'!$D$25),YEAR($AK331)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG331<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG331>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 1'!$D$22),YEAR($DN331)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG331>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG331)=MONTH('Ownership Option 1'!$D$22),YEAR(BG331)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG331)=MONTH('Ownership Option 1'!$D$22),YEAR(BG331)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG331)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT331<$BV$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN331>='Ownership Option 2'!$D$25,BT331<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT331)=MONTH('Ownership Option 2'!$D25),YEAR($BT331)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT331+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT331+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT331)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT331)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY325:BY330)>0,IF(OR(MONTH(BT331)=6,MONTH(BT331)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT331)=6,MONTH(BT331)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT331)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT331)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE331<$BV$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN331>='Ownership Option 2'!$D$25,CE331<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK331)=MONTH('Ownership Option 2'!$D$25),YEAR($AK331)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE331+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE331+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE331)=6,MONTH(CE331)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE331)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP331<$BV$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN331>='Ownership Option 2'!$D$25,CP331<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK331)=MONTH('Ownership Option 2'!$D$25),YEAR($AK331)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP331+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP331>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP331)=6,MONTH(CP331)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP331)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA331<$BV$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA331>='Ownership Option 2'!$D$25,DA331<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA331)=MONTH('Ownership Option 2'!$D$25),YEAR($DA331)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA331<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA331>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA331)=MONTH('Ownership Option 2'!$D$22),YEAR($DA331)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA331>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA331)=MONTH('Ownership Option 2'!$D$22),YEAR(DA331)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA331)=MONTH('Ownership Option 2'!$D$22),YEAR(DA331)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA331)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN331<$DP$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN331>='Ownership Option 3'!$D$25,DN331<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 3'!$D$25),YEAR($DN331)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN331+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN331+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN331)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN331)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS325:DS330)>0,IF(OR(MONTH(DN331)=6,MONTH(DN331)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN331)=6,MONTH(DN331)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN331>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN331)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN331)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN331)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN331)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY331<$DP$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY331>='Ownership Option 3'!$D$25,DY331<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY331)=MONTH('Ownership Option 3'!$D$25),YEAR($DY331)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY331+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY331+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY331)=6,MONTH(DY331)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY331)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY331>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY331)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY331)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY331)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY331)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ331<$DP$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ331>='Ownership Option 3'!$D$25,EJ331<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ331)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ331)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ331+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ331>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ331)=6,MONTH(EJ331)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ331)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ331>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ331)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ331)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ331)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ331)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ331)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU331<$DP$19,$I331,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU331>='Ownership Option 3'!$D$25,EU331<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU331)=MONTH('Ownership Option 3'!$D$25),YEAR($EU331)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU331<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU331>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU331)=MONTH('Ownership Option 3'!$D$22),YEAR($EU331)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU331>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU331)=MONTH('Ownership Option 3'!$D$22),YEAR(EU331)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU331)=MONTH('Ownership Option 3'!$D$22),YEAR(EU331)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU331)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[310,"1925-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B334>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B334))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B334))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B334)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B334))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B334))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B334))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B334>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B334))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B334))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B334)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B334))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B334))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B334))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B334>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B334))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B334))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B334)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B334))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B334))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B334))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B334>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B334))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B334))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B334)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B334))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B334))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B334))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B334>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B334))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B334))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B334)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B334))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B334))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B334))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B334>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B334))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B334)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B334))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B334)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B334))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B334)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B334))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B334))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B334-TODAY())/365.25))),\"\")","v":""},0,0,null,"1925-11-01",{"$f":"IF(AND('Cash Flows'!$L334<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I334,\"\")","v":""},{"$f":"IFERROR(IF(M334=\"\",IF(AND(L334<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L334<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L334>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L334<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L334>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L334<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L334>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L334<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L334>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L334<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L334)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L334)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L334)=MONTH('Lease Option 1'!$D$13),YEAR($L334)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1925-11-01",{"$f":"IF(AND('Cash Flows'!$L334<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I334,\"\")","v":""},{"$f":"IFERROR(IF(T334=\"\",IF(AND(S334<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S334<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S334>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S334<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S334>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S334<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S334>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S334<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S334>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S334<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S334)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S334)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L334)=MONTH('Lease Option 2'!$D$13),YEAR($L334)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z334<$AB$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z334>='Ownership Option 1'!$D$25,Z334<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z334)=MONTH('Ownership Option 1'!$D$25),YEAR($L334)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z334+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z334+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z334)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z334)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE328:AE333)>0,IF(OR(MONTH(Z334)=6,MONTH(Z334)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z334)=6,MONTH(Z334)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z334)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z334>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z334)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z334)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z334)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z334)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1925-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK334<$AB$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN334>='Ownership Option 1'!$D$25,AK334<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK334)=MONTH('Ownership Option 1'!$D$25),YEAR($AK334)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK334+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK334+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK334)=6,MONTH(AK334)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK334)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV334<$AB$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN334>='Ownership Option 1'!$D$25,AV334<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK334)=MONTH('Ownership Option 1'!$D$25),YEAR($AK334)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV334+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV334>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV334)=6,MONTH(AV334)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV334)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG334<$AB$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN334>='Ownership Option 1'!$D$25,BG334<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK334)=MONTH('Ownership Option 1'!$D$25),YEAR($AK334)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG334<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG334>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 1'!$D$22),YEAR($DN334)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG334>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG334)=MONTH('Ownership Option 1'!$D$22),YEAR(BG334)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG334)=MONTH('Ownership Option 1'!$D$22),YEAR(BG334)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG334)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT334<$BV$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN334>='Ownership Option 2'!$D$25,BT334<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT334)=MONTH('Ownership Option 2'!$D25),YEAR($BT334)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT334+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT334+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT334)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT334)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY328:BY333)>0,IF(OR(MONTH(BT334)=6,MONTH(BT334)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT334)=6,MONTH(BT334)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT334)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT334)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE334<$BV$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN334>='Ownership Option 2'!$D$25,CE334<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK334)=MONTH('Ownership Option 2'!$D$25),YEAR($AK334)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE334+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE334+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE334)=6,MONTH(CE334)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE334)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP334<$BV$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN334>='Ownership Option 2'!$D$25,CP334<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK334)=MONTH('Ownership Option 2'!$D$25),YEAR($AK334)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP334+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP334>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP334)=6,MONTH(CP334)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP334)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA334<$BV$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA334>='Ownership Option 2'!$D$25,DA334<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA334)=MONTH('Ownership Option 2'!$D$25),YEAR($DA334)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA334<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA334>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA334)=MONTH('Ownership Option 2'!$D$22),YEAR($DA334)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA334>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA334)=MONTH('Ownership Option 2'!$D$22),YEAR(DA334)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA334)=MONTH('Ownership Option 2'!$D$22),YEAR(DA334)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA334)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1925-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN334<$DP$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN334>='Ownership Option 3'!$D$25,DN334<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 3'!$D$25),YEAR($DN334)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN334+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN334+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN334)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN334)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS328:DS333)>0,IF(OR(MONTH(DN334)=6,MONTH(DN334)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN334)=6,MONTH(DN334)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN334>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN334)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN334)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN334)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN334)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY334<$DP$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY334>='Ownership Option 3'!$D$25,DY334<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY334)=MONTH('Ownership Option 3'!$D$25),YEAR($DY334)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY334+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY334+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY334)=6,MONTH(DY334)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY334)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY334>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY334)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY334)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY334)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY334)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ334<$DP$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ334>='Ownership Option 3'!$D$25,EJ334<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ334)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ334)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ334+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ334>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ334)=6,MONTH(EJ334)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ334)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ334>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ334)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ334)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ334)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ334)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ334)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1925-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU334<$DP$19,$I334,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU334>='Ownership Option 3'!$D$25,EU334<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU334)=MONTH('Ownership Option 3'!$D$25),YEAR($EU334)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU334<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU334>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU334)=MONTH('Ownership Option 3'!$D$22),YEAR($EU334)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU334>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU334)=MONTH('Ownership Option 3'!$D$22),YEAR(EU334)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU334)=MONTH('Ownership Option 3'!$D$22),YEAR(EU334)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU334)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[315,"1926-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B339>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B339))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B339))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B339)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B339))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B339))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B339))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B339>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B339))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B339))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B339)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B339))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B339))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B339))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B339>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B339))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B339))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B339)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B339))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B339))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B339))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B339>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B339))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B339))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B339)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B339))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B339))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B339))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B339>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B339))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B339))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B339)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B339))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B339))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B339))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B339>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B339))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B339)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B339))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B339)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B339))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B339)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B339))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B339))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B339-TODAY())/365.25))),\"\")","v":""},0,0,null,"1926-04-01",{"$f":"IF(AND('Cash Flows'!$L339<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I339,\"\")","v":""},{"$f":"IFERROR(IF(M339=\"\",IF(AND(L339<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L339<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L339>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L339<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L339>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L339<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L339>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L339<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L339>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L339<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L339)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L339)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L339)=MONTH('Lease Option 1'!$D$13),YEAR($L339)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1926-04-01",{"$f":"IF(AND('Cash Flows'!$L339<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I339,\"\")","v":""},{"$f":"IFERROR(IF(T339=\"\",IF(AND(S339<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S339<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S339>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S339<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S339>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S339<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S339>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S339<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S339>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S339<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S339)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S339)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L339)=MONTH('Lease Option 2'!$D$13),YEAR($L339)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z339<$AB$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z339>='Ownership Option 1'!$D$25,Z339<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z339)=MONTH('Ownership Option 1'!$D$25),YEAR($L339)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z339+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z339+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z339)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z339)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE333:AE338)>0,IF(OR(MONTH(Z339)=6,MONTH(Z339)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z339)=6,MONTH(Z339)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z339)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z339>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z339)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z339)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z339)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z339)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1926-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK339<$AB$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN339>='Ownership Option 1'!$D$25,AK339<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK339)=MONTH('Ownership Option 1'!$D$25),YEAR($AK339)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK339+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK339+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK339)=6,MONTH(AK339)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK339)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV339<$AB$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN339>='Ownership Option 1'!$D$25,AV339<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK339)=MONTH('Ownership Option 1'!$D$25),YEAR($AK339)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV339+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV339>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV339)=6,MONTH(AV339)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV339)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG339<$AB$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN339>='Ownership Option 1'!$D$25,BG339<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK339)=MONTH('Ownership Option 1'!$D$25),YEAR($AK339)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG339<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG339>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 1'!$D$22),YEAR($DN339)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG339>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG339)=MONTH('Ownership Option 1'!$D$22),YEAR(BG339)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG339)=MONTH('Ownership Option 1'!$D$22),YEAR(BG339)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG339)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1926-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT339<$BV$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN339>='Ownership Option 2'!$D$25,BT339<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT339)=MONTH('Ownership Option 2'!$D25),YEAR($BT339)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT339+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT339+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT339)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT339)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY333:BY338)>0,IF(OR(MONTH(BT339)=6,MONTH(BT339)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT339)=6,MONTH(BT339)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT339)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT339)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE339<$BV$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN339>='Ownership Option 2'!$D$25,CE339<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK339)=MONTH('Ownership Option 2'!$D$25),YEAR($AK339)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE339+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE339+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE339)=6,MONTH(CE339)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE339)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP339<$BV$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN339>='Ownership Option 2'!$D$25,CP339<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK339)=MONTH('Ownership Option 2'!$D$25),YEAR($AK339)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP339+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP339>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP339)=6,MONTH(CP339)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP339)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA339<$BV$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA339>='Ownership Option 2'!$D$25,DA339<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA339)=MONTH('Ownership Option 2'!$D$25),YEAR($DA339)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA339<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA339>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA339)=MONTH('Ownership Option 2'!$D$22),YEAR($DA339)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA339>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA339)=MONTH('Ownership Option 2'!$D$22),YEAR(DA339)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA339)=MONTH('Ownership Option 2'!$D$22),YEAR(DA339)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA339)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1926-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN339<$DP$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN339>='Ownership Option 3'!$D$25,DN339<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 3'!$D$25),YEAR($DN339)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN339+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN339+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN339)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN339)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS333:DS338)>0,IF(OR(MONTH(DN339)=6,MONTH(DN339)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN339)=6,MONTH(DN339)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN339>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN339)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN339)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN339)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN339)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY339<$DP$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY339>='Ownership Option 3'!$D$25,DY339<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY339)=MONTH('Ownership Option 3'!$D$25),YEAR($DY339)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY339+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY339+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY339)=6,MONTH(DY339)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY339)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY339>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY339)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY339)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY339)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY339)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ339<$DP$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ339>='Ownership Option 3'!$D$25,EJ339<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ339)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ339)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ339+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ339>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ339)=6,MONTH(EJ339)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ339)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ339>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ339)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ339)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ339)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ339)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ339)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1926-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU339<$DP$19,$I339,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU339>='Ownership Option 3'!$D$25,EU339<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU339)=MONTH('Ownership Option 3'!$D$25),YEAR($EU339)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU339<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU339>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU339)=MONTH('Ownership Option 3'!$D$22),YEAR($EU339)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU339>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU339)=MONTH('Ownership Option 3'!$D$22),YEAR(EU339)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU339)=MONTH('Ownership Option 3'!$D$22),YEAR(EU339)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU339)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[320,"1926-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B344>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B344))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B344))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B344)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B344))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B344))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B344))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B344>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B344))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B344))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B344)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B344))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B344))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B344))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B344>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B344))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B344))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B344)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B344))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B344))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B344))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B344>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B344))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B344))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B344)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B344))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B344))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B344))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B344>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B344))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B344))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B344)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B344))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B344))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B344))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B344>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B344))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B344)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B344))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B344)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B344))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B344)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B344))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B344))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B344-TODAY())/365.25))),\"\")","v":""},{"$f":"SUM(C344:H344)","v":0},{"$f":"I344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF(AND('Cash Flows'!$L344<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I344,\"\")","v":""},{"$f":"IFERROR(IF(M344=\"\",IF(AND(L344<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L344<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L344>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L344<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L344>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L344<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L344>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L344<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L344>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L344<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L344)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L344)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L344)=MONTH('Lease Option 1'!$D$13),YEAR($L344)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,{"$f":"P344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF(AND('Cash Flows'!$L344<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I344,\"\")","v":""},{"$f":"IFERROR(IF(T344=\"\",IF(AND(S344<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S344<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S344>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S344<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S344>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S344<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S344>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S344<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S344>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S344<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S344)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S344)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L344)=MONTH('Lease Option 2'!$D$13),YEAR($L344)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,{"$f":"W344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z344<$AB$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z344>='Ownership Option 1'!$D$25,Z344<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z344)=MONTH('Ownership Option 1'!$D$25),YEAR($L344)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z344+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z344+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z344)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z344)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE338:AE343)>0,IF(OR(MONTH(Z344)=6,MONTH(Z344)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z344)=6,MONTH(Z344)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z344)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z344>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z344)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z344)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z344)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z344)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"AH344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},0,"1926-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK344<$AB$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN344>='Ownership Option 1'!$D$25,AK344<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK344)=MONTH('Ownership Option 1'!$D$25),YEAR($AK344)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK344+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK344+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK344)=6,MONTH(AK344)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK344)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AO344:AR344),\"\")","v":0},{"$f":"AS344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV344<$AB$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN344>='Ownership Option 1'!$D$25,AV344<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK344)=MONTH('Ownership Option 1'!$D$25),YEAR($AK344)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV344+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV344>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV344)=6,MONTH(AV344)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV344)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AZ344:BC344),\"\")","v":0},{"$f":"BD344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG344<$AB$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN344>='Ownership Option 1'!$D$25,BG344<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK344)=MONTH('Ownership Option 1'!$D$25),YEAR($AK344)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG344<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG344>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 1'!$D$22),YEAR($DN344)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG344>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG344)=MONTH('Ownership Option 1'!$D$22),YEAR(BG344)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG344)=MONTH('Ownership Option 1'!$D$22),YEAR(BG344)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG344)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,{"$f":"BO344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,null,null,"1926-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT344<$BV$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN344>='Ownership Option 2'!$D$25,BT344<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT344)=MONTH('Ownership Option 2'!$D25),YEAR($BT344)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"SUM(BU344:BW344)","v":0},{"$f":"IF(AND(BT344+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT344+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT344)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT344)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY338:BY343)>0,IF(OR(MONTH(BT344)=6,MONTH(BT344)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT344)=6,MONTH(BT344)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT344)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT344)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,{"$f":"CB344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE344<$BV$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN344>='Ownership Option 2'!$D$25,CE344<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK344)=MONTH('Ownership Option 2'!$D$25),YEAR($AK344)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE344+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE344+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE344)=6,MONTH(CE344)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE344)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CI344:CL344),\"\")","v":0},{"$f":"CM344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP344<$BV$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN344>='Ownership Option 2'!$D$25,CP344<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK344)=MONTH('Ownership Option 2'!$D$25),YEAR($AK344)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP344+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP344>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP344)=6,MONTH(CP344)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP344)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(CT344:CW344),\"\")","v":0},{"$f":"CX344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA344<$BV$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA344>='Ownership Option 2'!$D$25,DA344<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA344)=MONTH('Ownership Option 2'!$D$25),YEAR($DA344)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA344<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA344>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA344)=MONTH('Ownership Option 2'!$D$22),YEAR($DA344)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA344>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA344)=MONTH('Ownership Option 2'!$D$22),YEAR(DA344)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA344)=MONTH('Ownership Option 2'!$D$22),YEAR(DA344)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA344)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1926-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN344<$DP$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN344>='Ownership Option 3'!$D$25,DN344<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 3'!$D$25),YEAR($DN344)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"SUM(DO344:DQ344)","v":0},{"$f":"IF(AND(DN344+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN344+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN344)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN344)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS338:DS343)>0,IF(OR(MONTH(DN344)=6,MONTH(DN344)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN344)=6,MONTH(DN344)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN344>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN344)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN344)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN344)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN344)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"DV344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY344<$DP$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY344>='Ownership Option 3'!$D$25,DY344<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY344)=MONTH('Ownership Option 3'!$D$25),YEAR($DY344)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY344+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY344+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY344)=6,MONTH(DY344)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY344)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY344>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY344)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY344)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY344)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY344)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EC344:EF344),\"\")","v":0},{"$f":"EG344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ344<$DP$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ344>='Ownership Option 3'!$D$25,EJ344<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ344)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ344)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ344+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ344>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ344)=6,MONTH(EJ344)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ344)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ344>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ344)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ344)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ344)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ344)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ344)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EN344:EQ344),\"\")","v":0},{"$f":"ER344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0},null,"1926-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU344<$DP$19,$I344,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU344>='Ownership Option 3'!$D$25,EU344<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU344)=MONTH('Ownership Option 3'!$D$25),YEAR($EU344)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU344<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU344>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU344)=MONTH('Ownership Option 3'!$D$22),YEAR($EU344)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU344>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU344)=MONTH('Ownership Option 3'!$D$22),YEAR(EU344)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU344)=MONTH('Ownership Option 3'!$D$22),YEAR(EU344)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU344)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,{"$f":"FC344/(1+((1+$D$6)^(1/12))-1)^$A344","v":0}]
[321,"1926-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B345>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B345))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B345))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B345)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B345))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B345))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B345))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B345>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B345))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B345))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B345)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B345))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B345))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B345))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B345>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B345))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B345))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B345)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B345))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B345))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B345))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B345>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B345))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B345))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B345)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B345))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B345))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B345))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B345>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B345))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B345))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B345)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B345))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B345))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B345))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B345>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B345))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B345)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B345))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B345)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B345))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B345)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B345))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B345))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B345-TODAY())/365.25))),\"\")","v":""},0,0,null,"1926-10-01",{"$f":"IF(AND('Cash Flows'!$L345<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I345,\"\")","v":""},{"$f":"IFERROR(IF(M345=\"\",IF(AND(L345<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L345<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L345>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L345<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L345>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L345<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L345>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L345<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L345>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L345<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L345)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L345)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L345)=MONTH('Lease Option 1'!$D$13),YEAR($L345)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1926-10-01",{"$f":"IF(AND('Cash Flows'!$L345<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I345,\"\")","v":""},{"$f":"IFERROR(IF(T345=\"\",IF(AND(S345<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S345<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S345>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S345<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S345>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S345<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S345>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S345<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S345>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S345<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S345)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S345)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L345)=MONTH('Lease Option 2'!$D$13),YEAR($L345)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T345:V345),\"\")","v":0},0,null,"1926-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z345<$AB$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z345>='Ownership Option 1'!$D$25,Z345<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z345)=MONTH('Ownership Option 1'!$D$25),YEAR($L345)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA345:AC345),\"\")","v":0},{"$f":"IF(AND(Z345+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z345+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z345)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z345)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE339:AE344)>0,IF(OR(MONTH(Z345)=6,MONTH(Z345)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z345)=6,MONTH(Z345)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z345)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z345>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z345)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z345)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z345)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z345)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD345:AG345),\"\")","v":0},0,{"$f":"AH345-CB345","v":0},"1926-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK345<$AB$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN345>='Ownership Option 1'!$D$25,AK345<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK345)=MONTH('Ownership Option 1'!$D$25),YEAR($AK345)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL345:AN345),\"\")","v":0},{"$f":"IF(AND(AK345+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK345+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK345)=6,MONTH(AK345)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK345)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV345<$AB$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN345>='Ownership Option 1'!$D$25,AV345<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK345)=MONTH('Ownership Option 1'!$D$25),YEAR($AK345)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW345:AY345),\"\")","v":0},{"$f":"IF(AND(AV345+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV345>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV345)=6,MONTH(AV345)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV345)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG345<$AB$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN345>='Ownership Option 1'!$D$25,BG345<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK345)=MONTH('Ownership Option 1'!$D$25),YEAR($AK345)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH345:BJ345),\"\")","v":0},{"$f":"IF(AND(BG345<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG345>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 1'!$D$22),YEAR($DN345)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG345>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG345)=MONTH('Ownership Option 1'!$D$22),YEAR(BG345)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG345)=MONTH('Ownership Option 1'!$D$22),YEAR(BG345)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG345)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1926-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT345<$BV$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN345>='Ownership Option 2'!$D$25,BT345<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT345)=MONTH('Ownership Option 2'!$D25),YEAR($BT345)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT345+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT345+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT345)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT345)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY339:BY344)>0,IF(OR(MONTH(BT345)=6,MONTH(BT345)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT345)=6,MONTH(BT345)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT345)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT345)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX345:CA345),\"\")","v":0},0,null,"1926-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE345<$BV$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN345>='Ownership Option 2'!$D$25,CE345<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK345)=MONTH('Ownership Option 2'!$D$25),YEAR($AK345)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF345:CH345),\"\")","v":0},{"$f":"IF(AND(CE345+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE345+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE345)=6,MONTH(CE345)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE345)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP345<$BV$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN345>='Ownership Option 2'!$D$25,CP345<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK345)=MONTH('Ownership Option 2'!$D$25),YEAR($AK345)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ345:CS345),\"\")","v":0},{"$f":"IF(AND(CP345+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP345>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP345)=6,MONTH(CP345)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP345)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA345<$BV$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA345>='Ownership Option 2'!$D$25,DA345<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA345)=MONTH('Ownership Option 2'!$D$25),YEAR($DA345)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA345<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA345>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA345)=MONTH('Ownership Option 2'!$D$22),YEAR($DA345)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA345>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA345)=MONTH('Ownership Option 2'!$D$22),YEAR(DA345)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA345)=MONTH('Ownership Option 2'!$D$22),YEAR(DA345)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA345)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1926-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN345<$DP$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN345>='Ownership Option 3'!$D$25,DN345<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 3'!$D$25),YEAR($DN345)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN345+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN345+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN345)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN345)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS339:DS344)>0,IF(OR(MONTH(DN345)=6,MONTH(DN345)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN345)=6,MONTH(DN345)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN345>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN345)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN345)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN345)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN345)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR345:DU345),\"\")","v":0},0,null,"1926-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY345<$DP$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY345>='Ownership Option 3'!$D$25,DY345<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY345)=MONTH('Ownership Option 3'!$D$25),YEAR($DY345)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ345:EB345),\"\")","v":0},{"$f":"IF(AND(DY345+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY345+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY345)=6,MONTH(DY345)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY345)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY345>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY345)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY345)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY345)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY345)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ345<$DP$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ345>='Ownership Option 3'!$D$25,EJ345<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ345)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ345)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK345:EM345),\"\")","v":0},{"$f":"IF(AND(EJ345+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ345>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ345)=6,MONTH(EJ345)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ345)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ345>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ345)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ345)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ345)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ345)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ345)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1926-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU345<$DP$19,$I345,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU345>='Ownership Option 3'!$D$25,EU345<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU345)=MONTH('Ownership Option 3'!$D$25),YEAR($EU345)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV345:EX345),\"\")","v":0},{"$f":"IF(AND(EU345<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU345>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU345)=MONTH('Ownership Option 3'!$D$22),YEAR($EU345)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU345>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU345)=MONTH('Ownership Option 3'!$D$22),YEAR(EU345)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU345)=MONTH('Ownership Option 3'!$D$22),YEAR(EU345)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU345)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[326,"1927-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B350>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B350))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B350))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B350)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B350))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B350))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B350))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B350>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B350))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B350))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B350)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B350))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B350))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B350))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B350>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B350))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B350))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B350)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B350))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B350))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B350))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B350>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B350))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B350))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B350)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B350))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B350))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B350))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B350>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B350))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B350))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B350)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B350))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B350))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B350))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B350>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B350))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B350)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B350))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B350)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B350))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B350)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B350))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B350))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B350-TODAY())/365.25))),\"\")","v":""},0,0,null,"1927-03-01",{"$f":"IF(AND('Cash Flows'!$L350<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I350,\"\")","v":""},{"$f":"IFERROR(IF(M350=\"\",IF(AND(L350<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L350<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L350>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L350<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L350>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L350<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L350>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L350<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L350>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L350<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L350)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L350)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L350)=MONTH('Lease Option 1'!$D$13),YEAR($L350)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1927-03-01",{"$f":"IF(AND('Cash Flows'!$L350<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I350,\"\")","v":""},{"$f":"IFERROR(IF(T350=\"\",IF(AND(S350<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S350<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S350>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S350<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S350>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S350<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S350>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S350<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S350>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S350<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S350)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S350)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L350)=MONTH('Lease Option 2'!$D$13),YEAR($L350)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z350<$AB$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z350>='Ownership Option 1'!$D$25,Z350<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z350)=MONTH('Ownership Option 1'!$D$25),YEAR($L350)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z350+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z350+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z350)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z350)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE344:AE349)>0,IF(OR(MONTH(Z350)=6,MONTH(Z350)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z350)=6,MONTH(Z350)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z350)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z350>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z350)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z350)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z350)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z350)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1927-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK350<$AB$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN350>='Ownership Option 1'!$D$25,AK350<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK350)=MONTH('Ownership Option 1'!$D$25),YEAR($AK350)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK350+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK350+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK350)=6,MONTH(AK350)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK350)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV350<$AB$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN350>='Ownership Option 1'!$D$25,AV350<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK350)=MONTH('Ownership Option 1'!$D$25),YEAR($AK350)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV350+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV350>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV350)=6,MONTH(AV350)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV350)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG350<$AB$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN350>='Ownership Option 1'!$D$25,BG350<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK350)=MONTH('Ownership Option 1'!$D$25),YEAR($AK350)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG350<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG350>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 1'!$D$22),YEAR($DN350)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG350>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG350)=MONTH('Ownership Option 1'!$D$22),YEAR(BG350)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG350)=MONTH('Ownership Option 1'!$D$22),YEAR(BG350)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG350)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1927-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT350<$BV$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN350>='Ownership Option 2'!$D$25,BT350<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT350)=MONTH('Ownership Option 2'!$D25),YEAR($BT350)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT350+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT350+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT350)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT350)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY344:BY349)>0,IF(OR(MONTH(BT350)=6,MONTH(BT350)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT350)=6,MONTH(BT350)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT350)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT350)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE350<$BV$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN350>='Ownership Option 2'!$D$25,CE350<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK350)=MONTH('Ownership Option 2'!$D$25),YEAR($AK350)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE350+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE350+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE350)=6,MONTH(CE350)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE350)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP350<$BV$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN350>='Ownership Option 2'!$D$25,CP350<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK350)=MONTH('Ownership Option 2'!$D$25),YEAR($AK350)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP350+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP350>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP350)=6,MONTH(CP350)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP350)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA350<$BV$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA350>='Ownership Option 2'!$D$25,DA350<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA350)=MONTH('Ownership Option 2'!$D$25),YEAR($DA350)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA350<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA350>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA350)=MONTH('Ownership Option 2'!$D$22),YEAR($DA350)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA350>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA350)=MONTH('Ownership Option 2'!$D$22),YEAR(DA350)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA350)=MONTH('Ownership Option 2'!$D$22),YEAR(DA350)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA350)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1927-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN350<$DP$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN350>='Ownership Option 3'!$D$25,DN350<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 3'!$D$25),YEAR($DN350)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN350+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN350+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN350)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN350)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS344:DS349)>0,IF(OR(MONTH(DN350)=6,MONTH(DN350)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN350)=6,MONTH(DN350)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN350>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN350)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN350)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN350)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN350)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY350<$DP$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY350>='Ownership Option 3'!$D$25,DY350<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY350)=MONTH('Ownership Option 3'!$D$25),YEAR($DY350)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY350+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY350+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY350)=6,MONTH(DY350)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY350)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY350>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY350)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY350)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY350)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY350)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ350<$DP$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ350>='Ownership Option 3'!$D$25,EJ350<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ350)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ350)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ350+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ350>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ350)=6,MONTH(EJ350)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ350)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ350>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ350)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ350)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ350)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ350)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ350)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU350<$DP$19,$I350,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU350>='Ownership Option 3'!$D$25,EU350<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU350)=MONTH('Ownership Option 3'!$D$25),YEAR($EU350)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU350<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU350>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU350)=MONTH('Ownership Option 3'!$D$22),YEAR($EU350)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU350>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU350)=MONTH('Ownership Option 3'!$D$22),YEAR(EU350)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU350)=MONTH('Ownership Option 3'!$D$22),YEAR(EU350)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU350)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[331,"1927-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B355>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B355))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B355))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B355)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B355))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B355))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B355))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B355>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B355))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B355))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B355)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B355))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B355))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B355))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B355>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B355))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B355))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B355)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B355))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B355))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B355))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B355>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B355))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B355))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B355)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B355))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B355))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B355))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B355>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B355))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B355))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B355)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B355))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B355))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B355))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B355>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B355))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B355)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B355))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B355)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B355))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B355)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B355))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B355))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B355-TODAY())/365.25))),\"\")","v":""},0,0,null,"1927-08-01",{"$f":"IF(AND('Cash Flows'!$L355<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I355,\"\")","v":""},{"$f":"IFERROR(IF(M355=\"\",IF(AND(L355<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L355<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L355>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L355<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L355>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L355<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L355>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L355<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L355>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L355<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L355)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L355)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L355)=MONTH('Lease Option 1'!$D$13),YEAR($L355)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1927-08-01",{"$f":"IF(AND('Cash Flows'!$L355<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I355,\"\")","v":""},{"$f":"IFERROR(IF(T355=\"\",IF(AND(S355<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S355<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S355>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S355<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S355>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S355<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S355>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S355<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S355>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S355<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S355)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S355)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L355)=MONTH('Lease Option 2'!$D$13),YEAR($L355)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z355<$AB$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z355>='Ownership Option 1'!$D$25,Z355<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z355)=MONTH('Ownership Option 1'!$D$25),YEAR($L355)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z355+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z355+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z355)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z355)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE349:AE354)>0,IF(OR(MONTH(Z355)=6,MONTH(Z355)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z355)=6,MONTH(Z355)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z355)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z355>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z355)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z355)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z355)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z355)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1927-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK355<$AB$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN355>='Ownership Option 1'!$D$25,AK355<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK355)=MONTH('Ownership Option 1'!$D$25),YEAR($AK355)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK355+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK355+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK355)=6,MONTH(AK355)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK355)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV355<$AB$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN355>='Ownership Option 1'!$D$25,AV355<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK355)=MONTH('Ownership Option 1'!$D$25),YEAR($AK355)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV355+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV355>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV355)=6,MONTH(AV355)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV355)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG355<$AB$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN355>='Ownership Option 1'!$D$25,BG355<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK355)=MONTH('Ownership Option 1'!$D$25),YEAR($AK355)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG355<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG355>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 1'!$D$22),YEAR($DN355)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG355>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG355)=MONTH('Ownership Option 1'!$D$22),YEAR(BG355)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG355)=MONTH('Ownership Option 1'!$D$22),YEAR(BG355)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG355)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1927-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT355<$BV$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN355>='Ownership Option 2'!$D$25,BT355<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT355)=MONTH('Ownership Option 2'!$D25),YEAR($BT355)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT355+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT355+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT355)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT355)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY349:BY354)>0,IF(OR(MONTH(BT355)=6,MONTH(BT355)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT355)=6,MONTH(BT355)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT355)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT355)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE355<$BV$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN355>='Ownership Option 2'!$D$25,CE355<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK355)=MONTH('Ownership Option 2'!$D$25),YEAR($AK355)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE355+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE355+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE355)=6,MONTH(CE355)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE355)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP355<$BV$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN355>='Ownership Option 2'!$D$25,CP355<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK355)=MONTH('Ownership Option 2'!$D$25),YEAR($AK355)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP355+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP355>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP355)=6,MONTH(CP355)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP355)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA355<$BV$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA355>='Ownership Option 2'!$D$25,DA355<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA355)=MONTH('Ownership Option 2'!$D$25),YEAR($DA355)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA355<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA355>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA355)=MONTH('Ownership Option 2'!$D$22),YEAR($DA355)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA355>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA355)=MONTH('Ownership Option 2'!$D$22),YEAR(DA355)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA355)=MONTH('Ownership Option 2'!$D$22),YEAR(DA355)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA355)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1927-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN355<$DP$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN355>='Ownership Option 3'!$D$25,DN355<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 3'!$D$25),YEAR($DN355)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN355+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN355+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN355)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN355)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS349:DS354)>0,IF(OR(MONTH(DN355)=6,MONTH(DN355)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN355)=6,MONTH(DN355)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN355>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN355)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN355)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN355)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN355)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY355<$DP$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY355>='Ownership Option 3'!$D$25,DY355<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY355)=MONTH('Ownership Option 3'!$D$25),YEAR($DY355)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY355+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY355+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY355)=6,MONTH(DY355)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY355)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY355>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY355)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY355)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY355)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY355)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ355<$DP$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ355>='Ownership Option 3'!$D$25,EJ355<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ355)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ355)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ355+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ355>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ355)=6,MONTH(EJ355)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ355)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ355>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ355)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ355)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ355)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ355)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ355)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1927-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU355<$DP$19,$I355,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU355>='Ownership Option 3'!$D$25,EU355<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU355)=MONTH('Ownership Option 3'!$D$25),YEAR($EU355)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU355<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU355>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU355)=MONTH('Ownership Option 3'!$D$22),YEAR($EU355)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU355>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU355)=MONTH('Ownership Option 3'!$D$22),YEAR(EU355)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU355)=MONTH('Ownership Option 3'!$D$22),YEAR(EU355)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU355)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[336,"1928-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B360>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B360))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B360))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B360)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B360))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B360))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B360))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B360>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B360))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B360))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B360)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B360))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B360))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B360))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B360>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B360))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B360))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B360)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B360))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B360))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B360))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B360>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B360))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B360))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B360)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B360))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B360))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B360))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B360>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B360))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B360))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B360)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B360))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B360))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B360))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B360>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B360))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B360)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B360))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B360)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B360))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B360)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B360))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B360))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B360-TODAY())/365.25))),\"\")","v":""},0,0,null,"1928-01-01",{"$f":"IF(AND('Cash Flows'!$L360<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I360,\"\")","v":""},{"$f":"IFERROR(IF(M360=\"\",IF(AND(L360<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L360<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L360>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L360<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L360>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L360<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L360>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L360<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L360>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L360<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L360)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L360)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L360)=MONTH('Lease Option 1'!$D$13),YEAR($L360)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1928-01-01",{"$f":"IF(AND('Cash Flows'!$L360<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I360,\"\")","v":""},{"$f":"IFERROR(IF(T360=\"\",IF(AND(S360<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S360<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S360>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S360<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S360>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S360<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S360>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S360<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S360>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S360<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S360)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S360)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L360)=MONTH('Lease Option 2'!$D$13),YEAR($L360)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z360<$AB$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z360>='Ownership Option 1'!$D$25,Z360<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z360)=MONTH('Ownership Option 1'!$D$25),YEAR($L360)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z360+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z360+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z360)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z360)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE354:AE359)>0,IF(OR(MONTH(Z360)=6,MONTH(Z360)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z360)=6,MONTH(Z360)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z360)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z360>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z360)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z360)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z360)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z360)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1928-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK360<$AB$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN360>='Ownership Option 1'!$D$25,AK360<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK360)=MONTH('Ownership Option 1'!$D$25),YEAR($AK360)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK360+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK360+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK360)=6,MONTH(AK360)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK360)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV360<$AB$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN360>='Ownership Option 1'!$D$25,AV360<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK360)=MONTH('Ownership Option 1'!$D$25),YEAR($AK360)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV360+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV360>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV360)=6,MONTH(AV360)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV360)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG360<$AB$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN360>='Ownership Option 1'!$D$25,BG360<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK360)=MONTH('Ownership Option 1'!$D$25),YEAR($AK360)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG360<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG360>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 1'!$D$22),YEAR($DN360)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG360>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG360)=MONTH('Ownership Option 1'!$D$22),YEAR(BG360)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG360)=MONTH('Ownership Option 1'!$D$22),YEAR(BG360)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG360)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT360<$BV$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN360>='Ownership Option 2'!$D$25,BT360<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT360)=MONTH('Ownership Option 2'!$D25),YEAR($BT360)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT360+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT360+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT360)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT360)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY354:BY359)>0,IF(OR(MONTH(BT360)=6,MONTH(BT360)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT360)=6,MONTH(BT360)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT360)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT360)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE360<$BV$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN360>='Ownership Option 2'!$D$25,CE360<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK360)=MONTH('Ownership Option 2'!$D$25),YEAR($AK360)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE360+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE360+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE360)=6,MONTH(CE360)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE360)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP360<$BV$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN360>='Ownership Option 2'!$D$25,CP360<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK360)=MONTH('Ownership Option 2'!$D$25),YEAR($AK360)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP360+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP360>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP360)=6,MONTH(CP360)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP360)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA360<$BV$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA360>='Ownership Option 2'!$D$25,DA360<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA360)=MONTH('Ownership Option 2'!$D$25),YEAR($DA360)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA360<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA360>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA360)=MONTH('Ownership Option 2'!$D$22),YEAR($DA360)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA360>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA360)=MONTH('Ownership Option 2'!$D$22),YEAR(DA360)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA360)=MONTH('Ownership Option 2'!$D$22),YEAR(DA360)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA360)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN360<$DP$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN360>='Ownership Option 3'!$D$25,DN360<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 3'!$D$25),YEAR($DN360)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN360+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN360+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN360)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN360)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS354:DS359)>0,IF(OR(MONTH(DN360)=6,MONTH(DN360)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN360)=6,MONTH(DN360)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN360>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN360)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN360)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN360)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN360)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY360<$DP$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY360>='Ownership Option 3'!$D$25,DY360<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY360)=MONTH('Ownership Option 3'!$D$25),YEAR($DY360)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY360+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY360+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY360)=6,MONTH(DY360)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY360)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY360>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY360)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY360)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY360)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY360)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ360<$DP$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ360>='Ownership Option 3'!$D$25,EJ360<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ360)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ360)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ360+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ360>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ360)=6,MONTH(EJ360)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ360)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ360>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ360)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ360)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ360)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ360)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ360)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU360<$DP$19,$I360,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU360>='Ownership Option 3'!$D$25,EU360<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU360)=MONTH('Ownership Option 3'!$D$25),YEAR($EU360)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU360<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU360>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU360)=MONTH('Ownership Option 3'!$D$22),YEAR($EU360)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU360>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU360)=MONTH('Ownership Option 3'!$D$22),YEAR(EU360)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU360)=MONTH('Ownership Option 3'!$D$22),YEAR(EU360)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU360)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[337,"1928-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B361>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B361))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B361))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B361)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B361))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B361))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B361))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B361>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B361))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B361))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B361)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B361))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B361))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B361))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B361>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B361))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B361))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B361)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B361))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B361))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B361))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B361>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B361))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B361))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B361)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B361))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B361))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B361))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B361>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B361))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B361))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B361)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B361))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B361))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B361))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B361>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B361))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B361)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B361))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B361)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B361))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B361)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B361))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B361))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B361-TODAY())/365.25))),\"\")","v":""},0,0,null,"1928-02-01",{"$f":"IF(AND('Cash Flows'!$L361<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I361,\"\")","v":""},{"$f":"IFERROR(IF(M361=\"\",IF(AND(L361<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L361<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L361>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L361<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L361>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L361<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L361>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L361<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L361>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L361<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L361)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L361)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L361)=MONTH('Lease Option 1'!$D$13),YEAR($L361)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1928-02-01",{"$f":"IF(AND('Cash Flows'!$L361<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I361,\"\")","v":""},{"$f":"IFERROR(IF(T361=\"\",IF(AND(S361<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S361<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S361>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S361<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S361>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S361<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S361>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S361<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S361>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S361<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S361)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S361)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L361)=MONTH('Lease Option 2'!$D$13),YEAR($L361)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z361<$AB$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z361>='Ownership Option 1'!$D$25,Z361<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z361)=MONTH('Ownership Option 1'!$D$25),YEAR($L361)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z361+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z361+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z361)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z361)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE355:AE360)>0,IF(OR(MONTH(Z361)=6,MONTH(Z361)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z361)=6,MONTH(Z361)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z361)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z361>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z361)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z361)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z361)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z361)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1928-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK361<$AB$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN361>='Ownership Option 1'!$D$25,AK361<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK361)=MONTH('Ownership Option 1'!$D$25),YEAR($AK361)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK361+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK361+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK361)=6,MONTH(AK361)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK361)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV361<$AB$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN361>='Ownership Option 1'!$D$25,AV361<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK361)=MONTH('Ownership Option 1'!$D$25),YEAR($AK361)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV361+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV361>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV361)=6,MONTH(AV361)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV361)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG361<$AB$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN361>='Ownership Option 1'!$D$25,BG361<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK361)=MONTH('Ownership Option 1'!$D$25),YEAR($AK361)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG361<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG361>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 1'!$D$22),YEAR($DN361)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG361>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG361)=MONTH('Ownership Option 1'!$D$22),YEAR(BG361)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG361)=MONTH('Ownership Option 1'!$D$22),YEAR(BG361)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG361)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT361<$BV$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN361>='Ownership Option 2'!$D$25,BT361<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT361)=MONTH('Ownership Option 2'!$D25),YEAR($BT361)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT361+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT361+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT361)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT361)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY355:BY360)>0,IF(OR(MONTH(BT361)=6,MONTH(BT361)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT361)=6,MONTH(BT361)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT361)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT361)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE361<$BV$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN361>='Ownership Option 2'!$D$25,CE361<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK361)=MONTH('Ownership Option 2'!$D$25),YEAR($AK361)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE361+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE361+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE361)=6,MONTH(CE361)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE361)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP361<$BV$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN361>='Ownership Option 2'!$D$25,CP361<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK361)=MONTH('Ownership Option 2'!$D$25),YEAR($AK361)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP361+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP361>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP361)=6,MONTH(CP361)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP361)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA361<$BV$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA361>='Ownership Option 2'!$D$25,DA361<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA361)=MONTH('Ownership Option 2'!$D$25),YEAR($DA361)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA361<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA361>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA361)=MONTH('Ownership Option 2'!$D$22),YEAR($DA361)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA361>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA361)=MONTH('Ownership Option 2'!$D$22),YEAR(DA361)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA361)=MONTH('Ownership Option 2'!$D$22),YEAR(DA361)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA361)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN361<$DP$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN361>='Ownership Option 3'!$D$25,DN361<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 3'!$D$25),YEAR($DN361)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN361+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN361+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN361)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN361)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS355:DS360)>0,IF(OR(MONTH(DN361)=6,MONTH(DN361)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN361)=6,MONTH(DN361)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN361>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN361)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN361)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN361)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN361)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY361<$DP$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY361>='Ownership Option 3'!$D$25,DY361<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY361)=MONTH('Ownership Option 3'!$D$25),YEAR($DY361)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY361+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY361+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY361)=6,MONTH(DY361)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY361)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY361>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY361)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY361)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY361)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY361)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ361<$DP$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ361>='Ownership Option 3'!$D$25,EJ361<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ361)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ361)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ361+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ361>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ361)=6,MONTH(EJ361)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ361)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ361>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ361)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ361)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ361)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ361)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ361)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU361<$DP$19,$I361,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU361>='Ownership Option 3'!$D$25,EU361<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU361)=MONTH('Ownership Option 3'!$D$25),YEAR($EU361)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU361<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU361>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU361)=MONTH('Ownership Option 3'!$D$22),YEAR($EU361)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU361>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU361)=MONTH('Ownership Option 3'!$D$22),YEAR(EU361)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU361)=MONTH('Ownership Option 3'!$D$22),YEAR(EU361)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU361)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[342,"1928-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B366>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B366))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B366))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B366)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B366))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B366))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B366))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B366>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B366))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B366))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B366)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B366))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B366))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B366))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B366>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B366))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B366))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B366)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B366))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B366))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B366))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B366>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B366))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B366))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B366)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B366))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B366))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B366))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B366>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B366))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B366))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B366)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B366))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B366))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B366))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B366>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B366))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B366)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B366))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B366)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B366))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B366)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B366))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B366))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B366-TODAY())/365.25))),\"\")","v":""},0,0,null,"1928-07-01",{"$f":"IF(AND('Cash Flows'!$L366<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I366,\"\")","v":""},{"$f":"IFERROR(IF(M366=\"\",IF(AND(L366<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L366<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L366>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L366<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L366>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L366<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L366>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L366<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L366>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L366<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L366)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L366)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L366)=MONTH('Lease Option 1'!$D$13),YEAR($L366)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1928-07-01",{"$f":"IF(AND('Cash Flows'!$L366<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I366,\"\")","v":""},{"$f":"IFERROR(IF(T366=\"\",IF(AND(S366<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S366<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S366>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S366<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S366>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S366<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S366>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S366<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S366>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S366<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S366)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S366)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L366)=MONTH('Lease Option 2'!$D$13),YEAR($L366)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z366<$AB$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z366>='Ownership Option 1'!$D$25,Z366<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z366)=MONTH('Ownership Option 1'!$D$25),YEAR($L366)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z366+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z366+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z366)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z366)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE360:AE365)>0,IF(OR(MONTH(Z366)=6,MONTH(Z366)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z366)=6,MONTH(Z366)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z366)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z366>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z366)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z366)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z366)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z366)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1928-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK366<$AB$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN366>='Ownership Option 1'!$D$25,AK366<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK366)=MONTH('Ownership Option 1'!$D$25),YEAR($AK366)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK366+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK366+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK366)=6,MONTH(AK366)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK366)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV366<$AB$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN366>='Ownership Option 1'!$D$25,AV366<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK366)=MONTH('Ownership Option 1'!$D$25),YEAR($AK366)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV366+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV366>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV366)=6,MONTH(AV366)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV366)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG366<$AB$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN366>='Ownership Option 1'!$D$25,BG366<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK366)=MONTH('Ownership Option 1'!$D$25),YEAR($AK366)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG366<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG366>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 1'!$D$22),YEAR($DN366)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG366>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG366)=MONTH('Ownership Option 1'!$D$22),YEAR(BG366)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG366)=MONTH('Ownership Option 1'!$D$22),YEAR(BG366)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG366)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT366<$BV$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN366>='Ownership Option 2'!$D$25,BT366<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT366)=MONTH('Ownership Option 2'!$D25),YEAR($BT366)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT366+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT366+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT366)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT366)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY360:BY365)>0,IF(OR(MONTH(BT366)=6,MONTH(BT366)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT366)=6,MONTH(BT366)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT366)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT366)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE366<$BV$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN366>='Ownership Option 2'!$D$25,CE366<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK366)=MONTH('Ownership Option 2'!$D$25),YEAR($AK366)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE366+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE366+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE366)=6,MONTH(CE366)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE366)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP366<$BV$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN366>='Ownership Option 2'!$D$25,CP366<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK366)=MONTH('Ownership Option 2'!$D$25),YEAR($AK366)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP366+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP366>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP366)=6,MONTH(CP366)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP366)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA366<$BV$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA366>='Ownership Option 2'!$D$25,DA366<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA366)=MONTH('Ownership Option 2'!$D$25),YEAR($DA366)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA366<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA366>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA366)=MONTH('Ownership Option 2'!$D$22),YEAR($DA366)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA366>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA366)=MONTH('Ownership Option 2'!$D$22),YEAR(DA366)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA366)=MONTH('Ownership Option 2'!$D$22),YEAR(DA366)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA366)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN366<$DP$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN366>='Ownership Option 3'!$D$25,DN366<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 3'!$D$25),YEAR($DN366)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN366+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN366+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN366)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN366)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS360:DS365)>0,IF(OR(MONTH(DN366)=6,MONTH(DN366)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN366)=6,MONTH(DN366)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN366>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN366)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN366)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN366)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN366)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY366<$DP$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY366>='Ownership Option 3'!$D$25,DY366<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY366)=MONTH('Ownership Option 3'!$D$25),YEAR($DY366)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY366+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY366+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY366)=6,MONTH(DY366)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY366)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY366>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY366)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY366)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY366)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY366)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ366<$DP$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ366>='Ownership Option 3'!$D$25,EJ366<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ366)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ366)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ366+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ366>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ366)=6,MONTH(EJ366)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ366)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ366>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ366)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ366)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ366)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ366)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ366)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU366<$DP$19,$I366,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU366>='Ownership Option 3'!$D$25,EU366<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU366)=MONTH('Ownership Option 3'!$D$25),YEAR($EU366)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU366<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU366>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU366)=MONTH('Ownership Option 3'!$D$22),YEAR($EU366)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU366>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU366)=MONTH('Ownership Option 3'!$D$22),YEAR(EU366)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU366)=MONTH('Ownership Option 3'!$D$22),YEAR(EU366)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU366)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[347,"1928-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B371>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B371))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B371))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B371)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B371))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B371))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B371))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B371>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B371))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B371))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B371)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B371))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B371))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B371))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B371>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B371))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B371))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B371)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B371))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B371))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B371))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B371>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B371))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B371))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B371)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B371))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B371))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B371))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B371>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B371))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B371))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B371)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B371))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B371))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B371))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B371>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B371))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B371)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B371))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B371)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B371))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B371)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B371))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B371))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B371-TODAY())/365.25))),\"\")","v":""},0,0,null,"1928-12-01",{"$f":"IF(AND('Cash Flows'!$L371<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I371,\"\")","v":""},{"$f":"IFERROR(IF(M371=\"\",IF(AND(L371<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L371<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L371>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L371<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L371>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L371<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L371>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L371<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L371>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L371<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L371)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L371)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L371)=MONTH('Lease Option 1'!$D$13),YEAR($L371)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1928-12-01",{"$f":"IF(AND('Cash Flows'!$L371<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I371,\"\")","v":""},{"$f":"IFERROR(IF(T371=\"\",IF(AND(S371<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S371<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S371>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S371<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S371>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S371<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S371>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S371<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S371>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S371<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S371)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S371)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L371)=MONTH('Lease Option 2'!$D$13),YEAR($L371)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z371<$AB$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z371>='Ownership Option 1'!$D$25,Z371<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z371)=MONTH('Ownership Option 1'!$D$25),YEAR($L371)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z371+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z371+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z371)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z371)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE365:AE370)>0,IF(OR(MONTH(Z371)=6,MONTH(Z371)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z371)=6,MONTH(Z371)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z371)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z371>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z371)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z371)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z371)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z371)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1928-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK371<$AB$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN371>='Ownership Option 1'!$D$25,AK371<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK371)=MONTH('Ownership Option 1'!$D$25),YEAR($AK371)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK371+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK371+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK371)=6,MONTH(AK371)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK371)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV371<$AB$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN371>='Ownership Option 1'!$D$25,AV371<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK371)=MONTH('Ownership Option 1'!$D$25),YEAR($AK371)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV371+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV371>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV371)=6,MONTH(AV371)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV371)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG371<$AB$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN371>='Ownership Option 1'!$D$25,BG371<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK371)=MONTH('Ownership Option 1'!$D$25),YEAR($AK371)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG371<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG371>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 1'!$D$22),YEAR($DN371)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG371>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG371)=MONTH('Ownership Option 1'!$D$22),YEAR(BG371)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG371)=MONTH('Ownership Option 1'!$D$22),YEAR(BG371)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG371)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT371<$BV$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN371>='Ownership Option 2'!$D$25,BT371<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT371)=MONTH('Ownership Option 2'!$D25),YEAR($BT371)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT371+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT371+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT371)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT371)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY365:BY370)>0,IF(OR(MONTH(BT371)=6,MONTH(BT371)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT371)=6,MONTH(BT371)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT371)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT371)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE371<$BV$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN371>='Ownership Option 2'!$D$25,CE371<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK371)=MONTH('Ownership Option 2'!$D$25),YEAR($AK371)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE371+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE371+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE371)=6,MONTH(CE371)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE371)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP371<$BV$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN371>='Ownership Option 2'!$D$25,CP371<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK371)=MONTH('Ownership Option 2'!$D$25),YEAR($AK371)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP371+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP371>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP371)=6,MONTH(CP371)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP371)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA371<$BV$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA371>='Ownership Option 2'!$D$25,DA371<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA371)=MONTH('Ownership Option 2'!$D$25),YEAR($DA371)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA371<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA371>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA371)=MONTH('Ownership Option 2'!$D$22),YEAR($DA371)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA371>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA371)=MONTH('Ownership Option 2'!$D$22),YEAR(DA371)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA371)=MONTH('Ownership Option 2'!$D$22),YEAR(DA371)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA371)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1928-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN371<$DP$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN371>='Ownership Option 3'!$D$25,DN371<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 3'!$D$25),YEAR($DN371)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN371+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN371+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN371)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN371)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS365:DS370)>0,IF(OR(MONTH(DN371)=6,MONTH(DN371)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN371)=6,MONTH(DN371)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN371>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN371)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN371)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN371)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN371)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY371<$DP$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY371>='Ownership Option 3'!$D$25,DY371<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY371)=MONTH('Ownership Option 3'!$D$25),YEAR($DY371)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY371+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY371+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY371)=6,MONTH(DY371)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY371)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY371>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY371)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY371)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY371)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY371)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ371<$DP$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ371>='Ownership Option 3'!$D$25,EJ371<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ371)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ371)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ371+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ371>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ371)=6,MONTH(EJ371)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ371)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ371>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ371)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ371)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ371)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ371)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ371)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1928-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU371<$DP$19,$I371,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU371>='Ownership Option 3'!$D$25,EU371<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU371)=MONTH('Ownership Option 3'!$D$25),YEAR($EU371)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU371<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU371>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU371)=MONTH('Ownership Option 3'!$D$22),YEAR($EU371)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU371>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU371)=MONTH('Ownership Option 3'!$D$22),YEAR(EU371)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU371)=MONTH('Ownership Option 3'!$D$22),YEAR(EU371)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU371)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[353,"1929-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B377>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B377))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B377))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B377)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B377))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B377))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B377))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B377>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B377))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B377))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B377)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B377))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B377))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B377))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B377>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B377))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B377))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B377)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B377))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B377))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B377))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B377>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B377))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B377))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B377)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B377))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B377))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B377))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B377>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B377))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B377))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B377)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B377))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B377))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B377))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B377>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B377))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B377)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B377))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B377)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B377))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B377)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B377))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B377))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B377-TODAY())/365.25))),\"\")","v":""},0,0,null,"1929-06-01",{"$f":"IF(AND('Cash Flows'!$L377<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I377,\"\")","v":""},{"$f":"IFERROR(IF(M377=\"\",IF(AND(L377<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L377<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L377>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L377<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L377>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L377<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L377>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L377<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L377>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L377<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L377)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L377)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L377)=MONTH('Lease Option 1'!$D$13),YEAR($L377)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1929-06-01",{"$f":"IF(AND('Cash Flows'!$L377<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I377,\"\")","v":""},{"$f":"IFERROR(IF(T377=\"\",IF(AND(S377<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S377<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S377>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S377<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S377>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S377<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S377>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S377<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S377>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S377<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S377)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S377)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L377)=MONTH('Lease Option 2'!$D$13),YEAR($L377)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z377<$AB$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z377>='Ownership Option 1'!$D$25,Z377<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z377)=MONTH('Ownership Option 1'!$D$25),YEAR($L377)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z377+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z377+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z377)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z377)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE371:AE376)>0,IF(OR(MONTH(Z377)=6,MONTH(Z377)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z377)=6,MONTH(Z377)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z377)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z377>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z377)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z377)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z377)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z377)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1929-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK377<$AB$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN377>='Ownership Option 1'!$D$25,AK377<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK377)=MONTH('Ownership Option 1'!$D$25),YEAR($AK377)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK377+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK377+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK377)=6,MONTH(AK377)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK377)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV377<$AB$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN377>='Ownership Option 1'!$D$25,AV377<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK377)=MONTH('Ownership Option 1'!$D$25),YEAR($AK377)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV377+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV377>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV377)=6,MONTH(AV377)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV377)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG377<$AB$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN377>='Ownership Option 1'!$D$25,BG377<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK377)=MONTH('Ownership Option 1'!$D$25),YEAR($AK377)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG377<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG377>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 1'!$D$22),YEAR($DN377)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG377>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG377)=MONTH('Ownership Option 1'!$D$22),YEAR(BG377)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG377)=MONTH('Ownership Option 1'!$D$22),YEAR(BG377)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG377)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT377<$BV$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN377>='Ownership Option 2'!$D$25,BT377<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT377)=MONTH('Ownership Option 2'!$D25),YEAR($BT377)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT377+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT377+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT377)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT377)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY371:BY376)>0,IF(OR(MONTH(BT377)=6,MONTH(BT377)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT377)=6,MONTH(BT377)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT377)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT377)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE377<$BV$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN377>='Ownership Option 2'!$D$25,CE377<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK377)=MONTH('Ownership Option 2'!$D$25),YEAR($AK377)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE377+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE377+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE377)=6,MONTH(CE377)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE377)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP377<$BV$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN377>='Ownership Option 2'!$D$25,CP377<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK377)=MONTH('Ownership Option 2'!$D$25),YEAR($AK377)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP377+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP377>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP377)=6,MONTH(CP377)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP377)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA377<$BV$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA377>='Ownership Option 2'!$D$25,DA377<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA377)=MONTH('Ownership Option 2'!$D$25),YEAR($DA377)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA377<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA377>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA377)=MONTH('Ownership Option 2'!$D$22),YEAR($DA377)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA377>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA377)=MONTH('Ownership Option 2'!$D$22),YEAR(DA377)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA377)=MONTH('Ownership Option 2'!$D$22),YEAR(DA377)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA377)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN377<$DP$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN377>='Ownership Option 3'!$D$25,DN377<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 3'!$D$25),YEAR($DN377)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN377+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN377+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN377)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN377)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS371:DS376)>0,IF(OR(MONTH(DN377)=6,MONTH(DN377)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN377)=6,MONTH(DN377)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN377>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN377)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN377)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN377)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN377)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY377<$DP$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY377>='Ownership Option 3'!$D$25,DY377<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY377)=MONTH('Ownership Option 3'!$D$25),YEAR($DY377)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY377+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY377+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY377)=6,MONTH(DY377)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY377)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY377>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY377)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY377)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY377)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY377)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ377<$DP$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ377>='Ownership Option 3'!$D$25,EJ377<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ377)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ377)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ377+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ377>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ377)=6,MONTH(EJ377)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ377)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ377>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ377)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ377)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ377)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ377)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ377)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU377<$DP$19,$I377,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU377>='Ownership Option 3'!$D$25,EU377<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU377)=MONTH('Ownership Option 3'!$D$25),YEAR($EU377)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU377<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU377>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU377)=MONTH('Ownership Option 3'!$D$22),YEAR($EU377)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU377>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU377)=MONTH('Ownership Option 3'!$D$22),YEAR(EU377)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU377)=MONTH('Ownership Option 3'!$D$22),YEAR(EU377)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU377)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[354,"1929-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B378>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B378))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B378))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B378)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B378))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B378))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B378))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B378>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B378))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B378))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B378)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B378))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B378))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B378))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B378>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B378))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B378))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B378)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B378))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B378))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B378))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B378>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B378))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B378))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B378)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B378))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B378))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B378))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B378>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B378))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B378))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B378)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B378))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B378))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B378))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B378>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B378))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B378)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B378))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B378)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B378))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B378)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B378))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B378))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B378-TODAY())/365.25))),\"\")","v":""},0,0,null,"1929-07-01",{"$f":"IF(AND('Cash Flows'!$L378<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I378,\"\")","v":""},{"$f":"IFERROR(IF(M378=\"\",IF(AND(L378<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L378<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L378>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L378<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L378>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L378<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L378>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L378<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L378>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L378<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L378)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L378)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L378)=MONTH('Lease Option 1'!$D$13),YEAR($L378)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1929-07-01",{"$f":"IF(AND('Cash Flows'!$L378<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I378,\"\")","v":""},{"$f":"IFERROR(IF(T378=\"\",IF(AND(S378<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S378<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S378>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S378<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S378>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S378<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S378>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S378<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S378>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S378<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S378)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S378)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L378)=MONTH('Lease Option 2'!$D$13),YEAR($L378)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z378<$AB$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z378>='Ownership Option 1'!$D$25,Z378<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z378)=MONTH('Ownership Option 1'!$D$25),YEAR($L378)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z378+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z378+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z378)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z378)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE372:AE377)>0,IF(OR(MONTH(Z378)=6,MONTH(Z378)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z378)=6,MONTH(Z378)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z378)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z378>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z378)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z378)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z378)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z378)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1929-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK378<$AB$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN378>='Ownership Option 1'!$D$25,AK378<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK378)=MONTH('Ownership Option 1'!$D$25),YEAR($AK378)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK378+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK378+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK378)=6,MONTH(AK378)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK378)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV378<$AB$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN378>='Ownership Option 1'!$D$25,AV378<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK378)=MONTH('Ownership Option 1'!$D$25),YEAR($AK378)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV378+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV378>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV378)=6,MONTH(AV378)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV378)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG378<$AB$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN378>='Ownership Option 1'!$D$25,BG378<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK378)=MONTH('Ownership Option 1'!$D$25),YEAR($AK378)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG378<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG378>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 1'!$D$22),YEAR($DN378)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG378>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG378)=MONTH('Ownership Option 1'!$D$22),YEAR(BG378)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG378)=MONTH('Ownership Option 1'!$D$22),YEAR(BG378)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG378)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT378<$BV$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN378>='Ownership Option 2'!$D$25,BT378<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT378)=MONTH('Ownership Option 2'!$D25),YEAR($BT378)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT378+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT378+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT378)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT378)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY372:BY377)>0,IF(OR(MONTH(BT378)=6,MONTH(BT378)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT378)=6,MONTH(BT378)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT378)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT378)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE378<$BV$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN378>='Ownership Option 2'!$D$25,CE378<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK378)=MONTH('Ownership Option 2'!$D$25),YEAR($AK378)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE378+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE378+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE378)=6,MONTH(CE378)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE378)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP378<$BV$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN378>='Ownership Option 2'!$D$25,CP378<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK378)=MONTH('Ownership Option 2'!$D$25),YEAR($AK378)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP378+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP378>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP378)=6,MONTH(CP378)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP378)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA378<$BV$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA378>='Ownership Option 2'!$D$25,DA378<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA378)=MONTH('Ownership Option 2'!$D$25),YEAR($DA378)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA378<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA378>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA378)=MONTH('Ownership Option 2'!$D$22),YEAR($DA378)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA378>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA378)=MONTH('Ownership Option 2'!$D$22),YEAR(DA378)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA378)=MONTH('Ownership Option 2'!$D$22),YEAR(DA378)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA378)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN378<$DP$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN378>='Ownership Option 3'!$D$25,DN378<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 3'!$D$25),YEAR($DN378)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN378+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN378+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN378)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN378)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS372:DS377)>0,IF(OR(MONTH(DN378)=6,MONTH(DN378)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN378)=6,MONTH(DN378)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN378>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN378)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN378)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN378)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN378)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY378<$DP$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY378>='Ownership Option 3'!$D$25,DY378<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY378)=MONTH('Ownership Option 3'!$D$25),YEAR($DY378)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY378+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY378+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY378)=6,MONTH(DY378)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY378)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY378>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY378)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY378)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY378)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY378)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ378<$DP$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ378>='Ownership Option 3'!$D$25,EJ378<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ378)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ378)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ378+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ378>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ378)=6,MONTH(EJ378)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ378)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ378>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ378)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ378)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ378)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ378)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ378)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU378<$DP$19,$I378,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU378>='Ownership Option 3'!$D$25,EU378<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU378)=MONTH('Ownership Option 3'!$D$25),YEAR($EU378)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU378<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU378>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU378)=MONTH('Ownership Option 3'!$D$22),YEAR($EU378)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU378>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU378)=MONTH('Ownership Option 3'!$D$22),YEAR(EU378)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU378)=MONTH('Ownership Option 3'!$D$22),YEAR(EU378)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU378)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[359,"1929-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B383>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B383))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B383))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B383)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B383))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B383))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B383))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B383>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B383))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B383))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B383)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B383))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B383))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B383))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B383>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B383))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B383))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B383)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B383))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B383))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B383))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B383>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B383))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B383))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B383)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B383))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B383))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B383))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B383>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B383))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B383))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B383)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B383))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B383))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B383))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B383>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B383))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B383)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B383))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B383)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B383))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B383)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B383))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B383))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B383-TODAY())/365.25))),\"\")","v":""},0,0,null,"1929-12-01",{"$f":"IF(AND('Cash Flows'!$L383<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I383,\"\")","v":""},{"$f":"IFERROR(IF(M383=\"\",IF(AND(L383<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L383<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L383>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L383<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L383>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L383<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L383>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L383<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L383>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L383<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L383)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L383)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L383)=MONTH('Lease Option 1'!$D$13),YEAR($L383)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1929-12-01",{"$f":"IF(AND('Cash Flows'!$L383<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I383,\"\")","v":""},{"$f":"IFERROR(IF(T383=\"\",IF(AND(S383<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S383<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S383>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S383<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S383>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S383<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S383>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S383<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S383>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S383<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S383)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S383)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L383)=MONTH('Lease Option 2'!$D$13),YEAR($L383)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z383<$AB$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z383>='Ownership Option 1'!$D$25,Z383<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z383)=MONTH('Ownership Option 1'!$D$25),YEAR($L383)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z383+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z383+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z383)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z383)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE377:AE382)>0,IF(OR(MONTH(Z383)=6,MONTH(Z383)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z383)=6,MONTH(Z383)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z383)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z383>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z383)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z383)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z383)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z383)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1929-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK383<$AB$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN383>='Ownership Option 1'!$D$25,AK383<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK383)=MONTH('Ownership Option 1'!$D$25),YEAR($AK383)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK383+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK383+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK383)=6,MONTH(AK383)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK383)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV383<$AB$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN383>='Ownership Option 1'!$D$25,AV383<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK383)=MONTH('Ownership Option 1'!$D$25),YEAR($AK383)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV383+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV383>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV383)=6,MONTH(AV383)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV383)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG383<$AB$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN383>='Ownership Option 1'!$D$25,BG383<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK383)=MONTH('Ownership Option 1'!$D$25),YEAR($AK383)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG383<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG383>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 1'!$D$22),YEAR($DN383)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG383>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG383)=MONTH('Ownership Option 1'!$D$22),YEAR(BG383)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG383)=MONTH('Ownership Option 1'!$D$22),YEAR(BG383)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG383)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT383<$BV$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN383>='Ownership Option 2'!$D$25,BT383<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT383)=MONTH('Ownership Option 2'!$D25),YEAR($BT383)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT383+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT383+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT383)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT383)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY377:BY382)>0,IF(OR(MONTH(BT383)=6,MONTH(BT383)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT383)=6,MONTH(BT383)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT383)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT383)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE383<$BV$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN383>='Ownership Option 2'!$D$25,CE383<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK383)=MONTH('Ownership Option 2'!$D$25),YEAR($AK383)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE383+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE383+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE383)=6,MONTH(CE383)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE383)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP383<$BV$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN383>='Ownership Option 2'!$D$25,CP383<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK383)=MONTH('Ownership Option 2'!$D$25),YEAR($AK383)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP383+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP383>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP383)=6,MONTH(CP383)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP383)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA383<$BV$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA383>='Ownership Option 2'!$D$25,DA383<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA383)=MONTH('Ownership Option 2'!$D$25),YEAR($DA383)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA383<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA383>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA383)=MONTH('Ownership Option 2'!$D$22),YEAR($DA383)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA383>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA383)=MONTH('Ownership Option 2'!$D$22),YEAR(DA383)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA383)=MONTH('Ownership Option 2'!$D$22),YEAR(DA383)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA383)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1929-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN383<$DP$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN383>='Ownership Option 3'!$D$25,DN383<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 3'!$D$25),YEAR($DN383)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN383+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN383+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN383)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN383)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS377:DS382)>0,IF(OR(MONTH(DN383)=6,MONTH(DN383)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN383)=6,MONTH(DN383)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN383>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN383)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN383)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN383)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN383)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY383<$DP$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY383>='Ownership Option 3'!$D$25,DY383<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY383)=MONTH('Ownership Option 3'!$D$25),YEAR($DY383)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY383+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY383+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY383)=6,MONTH(DY383)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY383)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY383>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY383)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY383)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY383)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY383)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ383<$DP$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ383>='Ownership Option 3'!$D$25,EJ383<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ383)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ383)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ383+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ383>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ383)=6,MONTH(EJ383)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ383)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ383>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ383)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ383)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ383)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ383)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ383)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1929-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU383<$DP$19,$I383,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU383>='Ownership Option 3'!$D$25,EU383<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU383)=MONTH('Ownership Option 3'!$D$25),YEAR($EU383)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU383<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU383>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU383)=MONTH('Ownership Option 3'!$D$22),YEAR($EU383)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU383>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU383)=MONTH('Ownership Option 3'!$D$22),YEAR(EU383)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU383)=MONTH('Ownership Option 3'!$D$22),YEAR(EU383)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU383)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[364,"1930-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B388>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B388))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B388))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B388)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B388))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B388))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B388))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B388>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B388))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B388))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B388)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B388))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B388))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B388))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B388>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B388))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B388))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B388)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B388))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B388))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B388))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B388>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B388))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B388))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B388)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B388))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B388))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B388))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B388>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B388))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B388))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B388)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B388))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B388))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B388))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B388>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B388))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B388)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B388))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B388)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B388))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B388)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B388))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B388))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B388-TODAY())/365.25))),\"\")","v":""},0,0,null,"1930-05-01",{"$f":"IF(AND('Cash Flows'!$L388<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I388,\"\")","v":""},{"$f":"IFERROR(IF(M388=\"\",IF(AND(L388<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L388<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L388>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L388<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L388>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L388<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L388>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L388<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L388>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L388<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L388)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L388)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L388)=MONTH('Lease Option 1'!$D$13),YEAR($L388)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1930-05-01",{"$f":"IF(AND('Cash Flows'!$L388<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I388,\"\")","v":""},{"$f":"IFERROR(IF(T388=\"\",IF(AND(S388<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S388<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S388>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S388<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S388>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S388<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S388>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S388<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S388>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S388<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S388)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S388)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L388)=MONTH('Lease Option 2'!$D$13),YEAR($L388)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z388<$AB$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z388>='Ownership Option 1'!$D$25,Z388<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z388)=MONTH('Ownership Option 1'!$D$25),YEAR($L388)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z388+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z388+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z388)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z388)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE382:AE387)>0,IF(OR(MONTH(Z388)=6,MONTH(Z388)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z388)=6,MONTH(Z388)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z388)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z388>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z388)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z388)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z388)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z388)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1930-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK388<$AB$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN388>='Ownership Option 1'!$D$25,AK388<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK388)=MONTH('Ownership Option 1'!$D$25),YEAR($AK388)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK388+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK388+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK388)=6,MONTH(AK388)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK388)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV388<$AB$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN388>='Ownership Option 1'!$D$25,AV388<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK388)=MONTH('Ownership Option 1'!$D$25),YEAR($AK388)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV388+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV388>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV388)=6,MONTH(AV388)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV388)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG388<$AB$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN388>='Ownership Option 1'!$D$25,BG388<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK388)=MONTH('Ownership Option 1'!$D$25),YEAR($AK388)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG388<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG388>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 1'!$D$22),YEAR($DN388)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG388>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG388)=MONTH('Ownership Option 1'!$D$22),YEAR(BG388)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG388)=MONTH('Ownership Option 1'!$D$22),YEAR(BG388)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG388)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT388<$BV$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN388>='Ownership Option 2'!$D$25,BT388<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT388)=MONTH('Ownership Option 2'!$D25),YEAR($BT388)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT388+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT388+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT388)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT388)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY382:BY387)>0,IF(OR(MONTH(BT388)=6,MONTH(BT388)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT388)=6,MONTH(BT388)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT388)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT388)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE388<$BV$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN388>='Ownership Option 2'!$D$25,CE388<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK388)=MONTH('Ownership Option 2'!$D$25),YEAR($AK388)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE388+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE388+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE388)=6,MONTH(CE388)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE388)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP388<$BV$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN388>='Ownership Option 2'!$D$25,CP388<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK388)=MONTH('Ownership Option 2'!$D$25),YEAR($AK388)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP388+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP388>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP388)=6,MONTH(CP388)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP388)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA388<$BV$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA388>='Ownership Option 2'!$D$25,DA388<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA388)=MONTH('Ownership Option 2'!$D$25),YEAR($DA388)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA388<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA388>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA388)=MONTH('Ownership Option 2'!$D$22),YEAR($DA388)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA388>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA388)=MONTH('Ownership Option 2'!$D$22),YEAR(DA388)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA388)=MONTH('Ownership Option 2'!$D$22),YEAR(DA388)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA388)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN388<$DP$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN388>='Ownership Option 3'!$D$25,DN388<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 3'!$D$25),YEAR($DN388)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN388+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN388+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN388)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN388)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS382:DS387)>0,IF(OR(MONTH(DN388)=6,MONTH(DN388)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN388)=6,MONTH(DN388)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN388>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN388)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN388)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN388)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN388)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY388<$DP$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY388>='Ownership Option 3'!$D$25,DY388<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY388)=MONTH('Ownership Option 3'!$D$25),YEAR($DY388)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY388+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY388+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY388)=6,MONTH(DY388)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY388)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY388>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY388)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY388)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY388)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY388)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ388<$DP$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ388>='Ownership Option 3'!$D$25,EJ388<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ388)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ388)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ388+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ388>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ388)=6,MONTH(EJ388)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ388)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ388>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ388)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ388)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ388)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ388)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ388)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU388<$DP$19,$I388,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU388>='Ownership Option 3'!$D$25,EU388<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU388)=MONTH('Ownership Option 3'!$D$25),YEAR($EU388)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU388<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU388>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU388)=MONTH('Ownership Option 3'!$D$22),YEAR($EU388)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU388>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU388)=MONTH('Ownership Option 3'!$D$22),YEAR(EU388)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU388)=MONTH('Ownership Option 3'!$D$22),YEAR(EU388)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU388)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[369,"1930-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B393>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B393))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B393))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B393)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B393))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B393))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B393))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B393>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B393))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B393))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B393)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B393))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B393))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B393))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B393>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B393))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B393))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B393)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B393))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B393))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B393))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B393>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B393))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B393))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B393)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B393))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B393))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B393))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B393>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B393))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B393))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B393)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B393))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B393))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B393))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B393>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B393))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B393)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B393))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B393)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B393))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B393)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B393))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B393))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B393-TODAY())/365.25))),\"\")","v":""},0,0,null,"1930-10-01",{"$f":"IF(AND('Cash Flows'!$L393<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I393,\"\")","v":""},{"$f":"IFERROR(IF(M393=\"\",IF(AND(L393<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L393<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L393>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L393<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L393>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L393<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L393>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L393<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L393>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L393<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L393)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L393)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L393)=MONTH('Lease Option 1'!$D$13),YEAR($L393)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1930-10-01",{"$f":"IF(AND('Cash Flows'!$L393<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I393,\"\")","v":""},{"$f":"IFERROR(IF(T393=\"\",IF(AND(S393<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S393<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S393>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S393<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S393>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S393<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S393>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S393<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S393>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S393<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S393)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S393)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L393)=MONTH('Lease Option 2'!$D$13),YEAR($L393)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z393<$AB$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z393>='Ownership Option 1'!$D$25,Z393<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z393)=MONTH('Ownership Option 1'!$D$25),YEAR($L393)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z393+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z393+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z393)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z393)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE387:AE392)>0,IF(OR(MONTH(Z393)=6,MONTH(Z393)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z393)=6,MONTH(Z393)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z393)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z393>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z393)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z393)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z393)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z393)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1930-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK393<$AB$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN393>='Ownership Option 1'!$D$25,AK393<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK393)=MONTH('Ownership Option 1'!$D$25),YEAR($AK393)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK393+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK393+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK393)=6,MONTH(AK393)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK393)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV393<$AB$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN393>='Ownership Option 1'!$D$25,AV393<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK393)=MONTH('Ownership Option 1'!$D$25),YEAR($AK393)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV393+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV393>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV393)=6,MONTH(AV393)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV393)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG393<$AB$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN393>='Ownership Option 1'!$D$25,BG393<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK393)=MONTH('Ownership Option 1'!$D$25),YEAR($AK393)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG393<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG393>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 1'!$D$22),YEAR($DN393)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG393>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG393)=MONTH('Ownership Option 1'!$D$22),YEAR(BG393)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG393)=MONTH('Ownership Option 1'!$D$22),YEAR(BG393)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG393)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT393<$BV$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN393>='Ownership Option 2'!$D$25,BT393<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT393)=MONTH('Ownership Option 2'!$D25),YEAR($BT393)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT393+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT393+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT393)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT393)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY387:BY392)>0,IF(OR(MONTH(BT393)=6,MONTH(BT393)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT393)=6,MONTH(BT393)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT393)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT393)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE393<$BV$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN393>='Ownership Option 2'!$D$25,CE393<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK393)=MONTH('Ownership Option 2'!$D$25),YEAR($AK393)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE393+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE393+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE393)=6,MONTH(CE393)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE393)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP393<$BV$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN393>='Ownership Option 2'!$D$25,CP393<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK393)=MONTH('Ownership Option 2'!$D$25),YEAR($AK393)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP393+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP393>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP393)=6,MONTH(CP393)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP393)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA393<$BV$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA393>='Ownership Option 2'!$D$25,DA393<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA393)=MONTH('Ownership Option 2'!$D$25),YEAR($DA393)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA393<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA393>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA393)=MONTH('Ownership Option 2'!$D$22),YEAR($DA393)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA393>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA393)=MONTH('Ownership Option 2'!$D$22),YEAR(DA393)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA393)=MONTH('Ownership Option 2'!$D$22),YEAR(DA393)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA393)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN393<$DP$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN393>='Ownership Option 3'!$D$25,DN393<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 3'!$D$25),YEAR($DN393)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN393+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN393+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN393)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN393)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS387:DS392)>0,IF(OR(MONTH(DN393)=6,MONTH(DN393)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN393)=6,MONTH(DN393)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN393>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN393)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN393)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN393)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN393)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY393<$DP$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY393>='Ownership Option 3'!$D$25,DY393<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY393)=MONTH('Ownership Option 3'!$D$25),YEAR($DY393)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY393+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY393+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY393)=6,MONTH(DY393)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY393)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY393>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY393)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY393)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY393)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY393)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ393<$DP$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ393>='Ownership Option 3'!$D$25,EJ393<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ393)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ393)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ393+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ393>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ393)=6,MONTH(EJ393)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ393)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ393>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ393)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ393)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ393)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ393)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ393)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU393<$DP$19,$I393,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU393>='Ownership Option 3'!$D$25,EU393<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU393)=MONTH('Ownership Option 3'!$D$25),YEAR($EU393)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU393<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU393>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU393)=MONTH('Ownership Option 3'!$D$22),YEAR($EU393)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU393>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU393)=MONTH('Ownership Option 3'!$D$22),YEAR(EU393)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU393)=MONTH('Ownership Option 3'!$D$22),YEAR(EU393)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU393)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[370,"1930-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B394>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B394))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B394))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B394)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B394))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B394))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B394))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B394>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B394))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B394))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B394)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B394))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B394))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B394))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B394>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B394))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B394))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B394)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B394))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B394))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B394))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B394>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B394))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B394))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B394)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B394))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B394))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B394))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B394>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B394))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B394))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B394)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B394))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B394))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B394))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B394>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B394))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B394)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B394))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B394)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B394))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B394)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B394))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B394))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B394-TODAY())/365.25))),\"\")","v":""},0,0,null,"1930-11-01",{"$f":"IF(AND('Cash Flows'!$L394<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I394,\"\")","v":""},{"$f":"IFERROR(IF(M394=\"\",IF(AND(L394<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L394<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L394>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L394<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L394>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L394<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L394>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L394<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L394>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L394<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L394)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L394)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L394)=MONTH('Lease Option 1'!$D$13),YEAR($L394)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1930-11-01",{"$f":"IF(AND('Cash Flows'!$L394<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I394,\"\")","v":""},{"$f":"IFERROR(IF(T394=\"\",IF(AND(S394<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S394<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S394>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S394<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S394>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S394<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S394>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S394<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S394>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S394<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S394)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S394)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L394)=MONTH('Lease Option 2'!$D$13),YEAR($L394)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z394<$AB$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z394>='Ownership Option 1'!$D$25,Z394<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z394)=MONTH('Ownership Option 1'!$D$25),YEAR($L394)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z394+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z394+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z394)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z394)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE388:AE393)>0,IF(OR(MONTH(Z394)=6,MONTH(Z394)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z394)=6,MONTH(Z394)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z394)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z394>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z394)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z394)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z394)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z394)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1930-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK394<$AB$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN394>='Ownership Option 1'!$D$25,AK394<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK394)=MONTH('Ownership Option 1'!$D$25),YEAR($AK394)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK394+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK394+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK394)=6,MONTH(AK394)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK394)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV394<$AB$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN394>='Ownership Option 1'!$D$25,AV394<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK394)=MONTH('Ownership Option 1'!$D$25),YEAR($AK394)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV394+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV394>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV394)=6,MONTH(AV394)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV394)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG394<$AB$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN394>='Ownership Option 1'!$D$25,BG394<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK394)=MONTH('Ownership Option 1'!$D$25),YEAR($AK394)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG394<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG394>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 1'!$D$22),YEAR($DN394)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG394>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG394)=MONTH('Ownership Option 1'!$D$22),YEAR(BG394)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG394)=MONTH('Ownership Option 1'!$D$22),YEAR(BG394)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG394)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT394<$BV$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN394>='Ownership Option 2'!$D$25,BT394<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT394)=MONTH('Ownership Option 2'!$D25),YEAR($BT394)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT394+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT394+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT394)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT394)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY388:BY393)>0,IF(OR(MONTH(BT394)=6,MONTH(BT394)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT394)=6,MONTH(BT394)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT394)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT394)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE394<$BV$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN394>='Ownership Option 2'!$D$25,CE394<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK394)=MONTH('Ownership Option 2'!$D$25),YEAR($AK394)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE394+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE394+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE394)=6,MONTH(CE394)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE394)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP394<$BV$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN394>='Ownership Option 2'!$D$25,CP394<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK394)=MONTH('Ownership Option 2'!$D$25),YEAR($AK394)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP394+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP394>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP394)=6,MONTH(CP394)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP394)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA394<$BV$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA394>='Ownership Option 2'!$D$25,DA394<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA394)=MONTH('Ownership Option 2'!$D$25),YEAR($DA394)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA394<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA394>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA394)=MONTH('Ownership Option 2'!$D$22),YEAR($DA394)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA394>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA394)=MONTH('Ownership Option 2'!$D$22),YEAR(DA394)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA394)=MONTH('Ownership Option 2'!$D$22),YEAR(DA394)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA394)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1930-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN394<$DP$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN394>='Ownership Option 3'!$D$25,DN394<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 3'!$D$25),YEAR($DN394)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN394+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN394+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN394)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN394)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS388:DS393)>0,IF(OR(MONTH(DN394)=6,MONTH(DN394)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN394)=6,MONTH(DN394)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN394>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN394)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN394)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN394)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN394)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY394<$DP$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY394>='Ownership Option 3'!$D$25,DY394<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY394)=MONTH('Ownership Option 3'!$D$25),YEAR($DY394)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY394+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY394+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY394)=6,MONTH(DY394)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY394)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY394>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY394)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY394)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY394)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY394)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ394<$DP$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ394>='Ownership Option 3'!$D$25,EJ394<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ394)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ394)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ394+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ394>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ394)=6,MONTH(EJ394)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ394)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ394>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ394)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ394)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ394)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ394)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ394)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1930-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU394<$DP$19,$I394,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU394>='Ownership Option 3'!$D$25,EU394<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU394)=MONTH('Ownership Option 3'!$D$25),YEAR($EU394)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU394<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU394>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU394)=MONTH('Ownership Option 3'!$D$22),YEAR($EU394)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU394>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU394)=MONTH('Ownership Option 3'!$D$22),YEAR(EU394)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU394)=MONTH('Ownership Option 3'!$D$22),YEAR(EU394)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU394)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[375,"1931-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B399>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B399))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B399))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B399)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B399))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B399))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B399))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B399>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B399))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B399))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B399)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B399))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B399))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B399))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B399>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B399))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B399))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B399)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B399))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B399))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B399))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B399>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B399))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B399))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B399)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B399))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B399))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B399))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B399>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B399))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B399))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B399)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B399))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B399))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B399))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B399>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B399))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B399)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B399))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B399)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B399))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B399)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B399))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B399))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B399-TODAY())/365.25))),\"\")","v":""},0,0,null,"1931-04-01",{"$f":"IF(AND('Cash Flows'!$L399<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I399,\"\")","v":""},{"$f":"IFERROR(IF(M399=\"\",IF(AND(L399<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L399<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L399>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L399<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L399>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L399<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L399>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L399<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L399>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L399<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L399)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L399)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L399)=MONTH('Lease Option 1'!$D$13),YEAR($L399)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1931-04-01",{"$f":"IF(AND('Cash Flows'!$L399<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I399,\"\")","v":""},{"$f":"IFERROR(IF(T399=\"\",IF(AND(S399<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S399<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S399>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S399<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S399>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S399<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S399>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S399<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S399>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S399<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S399)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S399)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L399)=MONTH('Lease Option 2'!$D$13),YEAR($L399)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z399<$AB$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z399>='Ownership Option 1'!$D$25,Z399<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z399)=MONTH('Ownership Option 1'!$D$25),YEAR($L399)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z399+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z399+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z399)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z399)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE393:AE398)>0,IF(OR(MONTH(Z399)=6,MONTH(Z399)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z399)=6,MONTH(Z399)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z399)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z399>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z399)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z399)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z399)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z399)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1931-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK399<$AB$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN399>='Ownership Option 1'!$D$25,AK399<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK399)=MONTH('Ownership Option 1'!$D$25),YEAR($AK399)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK399+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK399+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK399)=6,MONTH(AK399)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK399)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV399<$AB$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN399>='Ownership Option 1'!$D$25,AV399<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK399)=MONTH('Ownership Option 1'!$D$25),YEAR($AK399)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV399+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV399>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV399)=6,MONTH(AV399)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV399)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG399<$AB$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN399>='Ownership Option 1'!$D$25,BG399<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK399)=MONTH('Ownership Option 1'!$D$25),YEAR($AK399)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG399<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG399>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 1'!$D$22),YEAR($DN399)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG399>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG399)=MONTH('Ownership Option 1'!$D$22),YEAR(BG399)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG399)=MONTH('Ownership Option 1'!$D$22),YEAR(BG399)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG399)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1931-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT399<$BV$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN399>='Ownership Option 2'!$D$25,BT399<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT399)=MONTH('Ownership Option 2'!$D25),YEAR($BT399)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT399+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT399+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT399)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT399)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY393:BY398)>0,IF(OR(MONTH(BT399)=6,MONTH(BT399)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT399)=6,MONTH(BT399)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT399)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT399)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE399<$BV$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN399>='Ownership Option 2'!$D$25,CE399<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK399)=MONTH('Ownership Option 2'!$D$25),YEAR($AK399)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE399+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE399+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE399)=6,MONTH(CE399)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE399)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP399<$BV$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN399>='Ownership Option 2'!$D$25,CP399<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK399)=MONTH('Ownership Option 2'!$D$25),YEAR($AK399)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP399+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP399>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP399)=6,MONTH(CP399)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP399)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA399<$BV$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA399>='Ownership Option 2'!$D$25,DA399<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA399)=MONTH('Ownership Option 2'!$D$25),YEAR($DA399)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA399<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA399>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA399)=MONTH('Ownership Option 2'!$D$22),YEAR($DA399)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA399>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA399)=MONTH('Ownership Option 2'!$D$22),YEAR(DA399)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA399)=MONTH('Ownership Option 2'!$D$22),YEAR(DA399)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA399)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1931-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN399<$DP$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN399>='Ownership Option 3'!$D$25,DN399<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 3'!$D$25),YEAR($DN399)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN399+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN399+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN399)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN399)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS393:DS398)>0,IF(OR(MONTH(DN399)=6,MONTH(DN399)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN399)=6,MONTH(DN399)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN399>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN399)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN399)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN399)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN399)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY399<$DP$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY399>='Ownership Option 3'!$D$25,DY399<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY399)=MONTH('Ownership Option 3'!$D$25),YEAR($DY399)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY399+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY399+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY399)=6,MONTH(DY399)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY399)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY399>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY399)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY399)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY399)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY399)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ399<$DP$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ399>='Ownership Option 3'!$D$25,EJ399<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ399)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ399)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ399+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ399>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ399)=6,MONTH(EJ399)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ399)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ399>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ399)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ399)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ399)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ399)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ399)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU399<$DP$19,$I399,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU399>='Ownership Option 3'!$D$25,EU399<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU399)=MONTH('Ownership Option 3'!$D$25),YEAR($EU399)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU399<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU399>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU399)=MONTH('Ownership Option 3'!$D$22),YEAR($EU399)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU399>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU399)=MONTH('Ownership Option 3'!$D$22),YEAR(EU399)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU399)=MONTH('Ownership Option 3'!$D$22),YEAR(EU399)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU399)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[380,"1931-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B404>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B404))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B404))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B404)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B404))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B404))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B404))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B404>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B404))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B404))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B404)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B404))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B404))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B404))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B404>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B404))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B404))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B404)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B404))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B404))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B404))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B404>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B404))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B404))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B404)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B404))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B404))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B404))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B404>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B404))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B404))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B404)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B404))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B404))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B404))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B404>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B404))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B404)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B404))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B404)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B404))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B404)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B404))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B404))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B404-TODAY())/365.25))),\"\")","v":""},0,0,null,"1931-09-01",{"$f":"IF(AND('Cash Flows'!$L404<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I404,\"\")","v":""},{"$f":"IFERROR(IF(M404=\"\",IF(AND(L404<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L404<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L404>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L404<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L404>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L404<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L404>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L404<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L404>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L404<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L404)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L404)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L404)=MONTH('Lease Option 1'!$D$13),YEAR($L404)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1931-09-01",{"$f":"IF(AND('Cash Flows'!$L404<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I404,\"\")","v":""},{"$f":"IFERROR(IF(T404=\"\",IF(AND(S404<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S404<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S404>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S404<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S404>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S404<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S404>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S404<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S404>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S404<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S404)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S404)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L404)=MONTH('Lease Option 2'!$D$13),YEAR($L404)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z404<$AB$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z404>='Ownership Option 1'!$D$25,Z404<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z404)=MONTH('Ownership Option 1'!$D$25),YEAR($L404)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z404+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z404+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z404)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z404)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE398:AE403)>0,IF(OR(MONTH(Z404)=6,MONTH(Z404)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z404)=6,MONTH(Z404)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z404)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z404>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z404)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z404)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z404)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z404)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1931-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK404<$AB$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN404>='Ownership Option 1'!$D$25,AK404<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK404)=MONTH('Ownership Option 1'!$D$25),YEAR($AK404)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK404+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK404+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK404)=6,MONTH(AK404)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK404)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV404<$AB$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN404>='Ownership Option 1'!$D$25,AV404<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK404)=MONTH('Ownership Option 1'!$D$25),YEAR($AK404)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV404+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV404>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV404)=6,MONTH(AV404)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV404)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG404<$AB$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN404>='Ownership Option 1'!$D$25,BG404<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK404)=MONTH('Ownership Option 1'!$D$25),YEAR($AK404)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG404<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG404>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 1'!$D$22),YEAR($DN404)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG404>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG404)=MONTH('Ownership Option 1'!$D$22),YEAR(BG404)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG404)=MONTH('Ownership Option 1'!$D$22),YEAR(BG404)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG404)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1931-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT404<$BV$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN404>='Ownership Option 2'!$D$25,BT404<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT404)=MONTH('Ownership Option 2'!$D25),YEAR($BT404)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT404+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT404+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT404)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT404)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY398:BY403)>0,IF(OR(MONTH(BT404)=6,MONTH(BT404)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT404)=6,MONTH(BT404)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT404)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT404)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE404<$BV$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN404>='Ownership Option 2'!$D$25,CE404<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK404)=MONTH('Ownership Option 2'!$D$25),YEAR($AK404)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE404+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE404+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE404)=6,MONTH(CE404)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE404)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP404<$BV$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN404>='Ownership Option 2'!$D$25,CP404<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK404)=MONTH('Ownership Option 2'!$D$25),YEAR($AK404)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP404+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP404>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP404)=6,MONTH(CP404)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP404)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA404<$BV$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA404>='Ownership Option 2'!$D$25,DA404<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA404)=MONTH('Ownership Option 2'!$D$25),YEAR($DA404)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA404<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA404>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA404)=MONTH('Ownership Option 2'!$D$22),YEAR($DA404)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA404>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA404)=MONTH('Ownership Option 2'!$D$22),YEAR(DA404)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA404)=MONTH('Ownership Option 2'!$D$22),YEAR(DA404)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA404)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1931-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN404<$DP$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN404>='Ownership Option 3'!$D$25,DN404<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 3'!$D$25),YEAR($DN404)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN404+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN404+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN404)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN404)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS398:DS403)>0,IF(OR(MONTH(DN404)=6,MONTH(DN404)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN404)=6,MONTH(DN404)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN404>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN404)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN404)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN404)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN404)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY404<$DP$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY404>='Ownership Option 3'!$D$25,DY404<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY404)=MONTH('Ownership Option 3'!$D$25),YEAR($DY404)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY404+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY404+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY404)=6,MONTH(DY404)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY404)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY404>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY404)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY404)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY404)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY404)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ404<$DP$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ404>='Ownership Option 3'!$D$25,EJ404<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ404)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ404)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ404+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ404>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ404)=6,MONTH(EJ404)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ404)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ404>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ404)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ404)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ404)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ404)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ404)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1931-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU404<$DP$19,$I404,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU404>='Ownership Option 3'!$D$25,EU404<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU404)=MONTH('Ownership Option 3'!$D$25),YEAR($EU404)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU404<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU404>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU404)=MONTH('Ownership Option 3'!$D$22),YEAR($EU404)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU404>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU404)=MONTH('Ownership Option 3'!$D$22),YEAR(EU404)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU404)=MONTH('Ownership Option 3'!$D$22),YEAR(EU404)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU404)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[385,"1932-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B409>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B409))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B409))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B409)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B409))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B409))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B409))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B409>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B409))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B409))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B409)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B409))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B409))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B409))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B409>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B409))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B409))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B409)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B409))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B409))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B409))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B409>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B409))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B409))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B409)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B409))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B409))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B409))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B409>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B409))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B409))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B409)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B409))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B409))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B409))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B409>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B409))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B409)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B409))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B409)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B409))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B409)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B409))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B409))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B409-TODAY())/365.25))),\"\")","v":""},0,0,null,"1932-02-01",{"$f":"IF(AND('Cash Flows'!$L409<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I409,\"\")","v":""},{"$f":"IFERROR(IF(M409=\"\",IF(AND(L409<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L409<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L409>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L409<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L409>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L409<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L409>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L409<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L409>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L409<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L409)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L409)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L409)=MONTH('Lease Option 1'!$D$13),YEAR($L409)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1932-02-01",{"$f":"IF(AND('Cash Flows'!$L409<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I409,\"\")","v":""},{"$f":"IFERROR(IF(T409=\"\",IF(AND(S409<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S409<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S409>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S409<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S409>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S409<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S409>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S409<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S409>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S409<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S409)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S409)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L409)=MONTH('Lease Option 2'!$D$13),YEAR($L409)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T409:V409),\"\")","v":0},0,null,"1932-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z409<$AB$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z409>='Ownership Option 1'!$D$25,Z409<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z409)=MONTH('Ownership Option 1'!$D$25),YEAR($L409)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA409:AC409),\"\")","v":0},{"$f":"IF(AND(Z409+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z409+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z409)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z409)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE403:AE408)>0,IF(OR(MONTH(Z409)=6,MONTH(Z409)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z409)=6,MONTH(Z409)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z409)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z409>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z409)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z409)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z409)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z409)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD409:AG409),\"\")","v":0},0,{"$f":"AH409-CB409","v":0},"1932-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK409<$AB$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN409>='Ownership Option 1'!$D$25,AK409<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK409)=MONTH('Ownership Option 1'!$D$25),YEAR($AK409)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL409:AN409),\"\")","v":0},{"$f":"IF(AND(AK409+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK409+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK409)=6,MONTH(AK409)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK409)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV409<$AB$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN409>='Ownership Option 1'!$D$25,AV409<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK409)=MONTH('Ownership Option 1'!$D$25),YEAR($AK409)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW409:AY409),\"\")","v":0},{"$f":"IF(AND(AV409+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV409>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV409)=6,MONTH(AV409)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV409)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG409<$AB$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN409>='Ownership Option 1'!$D$25,BG409<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK409)=MONTH('Ownership Option 1'!$D$25),YEAR($AK409)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH409:BJ409),\"\")","v":0},{"$f":"IF(AND(BG409<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG409>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 1'!$D$22),YEAR($DN409)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG409>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG409)=MONTH('Ownership Option 1'!$D$22),YEAR(BG409)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG409)=MONTH('Ownership Option 1'!$D$22),YEAR(BG409)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG409)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1932-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT409<$BV$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN409>='Ownership Option 2'!$D$25,BT409<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT409)=MONTH('Ownership Option 2'!$D25),YEAR($BT409)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT409+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT409+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT409)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT409)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY403:BY408)>0,IF(OR(MONTH(BT409)=6,MONTH(BT409)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT409)=6,MONTH(BT409)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT409)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT409)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX409:CA409),\"\")","v":0},0,null,"1932-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE409<$BV$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN409>='Ownership Option 2'!$D$25,CE409<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK409)=MONTH('Ownership Option 2'!$D$25),YEAR($AK409)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF409:CH409),\"\")","v":0},{"$f":"IF(AND(CE409+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE409+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE409)=6,MONTH(CE409)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE409)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP409<$BV$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN409>='Ownership Option 2'!$D$25,CP409<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK409)=MONTH('Ownership Option 2'!$D$25),YEAR($AK409)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ409:CS409),\"\")","v":0},{"$f":"IF(AND(CP409+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP409>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP409)=6,MONTH(CP409)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP409)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA409<$BV$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA409>='Ownership Option 2'!$D$25,DA409<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA409)=MONTH('Ownership Option 2'!$D$25),YEAR($DA409)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA409<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA409>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA409)=MONTH('Ownership Option 2'!$D$22),YEAR($DA409)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA409>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA409)=MONTH('Ownership Option 2'!$D$22),YEAR(DA409)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA409)=MONTH('Ownership Option 2'!$D$22),YEAR(DA409)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA409)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1932-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN409<$DP$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN409>='Ownership Option 3'!$D$25,DN409<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 3'!$D$25),YEAR($DN409)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN409+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN409+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN409)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN409)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS403:DS408)>0,IF(OR(MONTH(DN409)=6,MONTH(DN409)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN409)=6,MONTH(DN409)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN409>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN409)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN409)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN409)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN409)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR409:DU409),\"\")","v":0},0,null,"1932-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY409<$DP$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY409>='Ownership Option 3'!$D$25,DY409<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY409)=MONTH('Ownership Option 3'!$D$25),YEAR($DY409)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ409:EB409),\"\")","v":0},{"$f":"IF(AND(DY409+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY409+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY409)=6,MONTH(DY409)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY409)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY409>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY409)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY409)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY409)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY409)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ409<$DP$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ409>='Ownership Option 3'!$D$25,EJ409<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ409)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ409)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK409:EM409),\"\")","v":0},{"$f":"IF(AND(EJ409+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ409>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ409)=6,MONTH(EJ409)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ409)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ409>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ409)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ409)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ409)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ409)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ409)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1932-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU409<$DP$19,$I409,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU409>='Ownership Option 3'!$D$25,EU409<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU409)=MONTH('Ownership Option 3'!$D$25),YEAR($EU409)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV409:EX409),\"\")","v":0},{"$f":"IF(AND(EU409<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU409>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU409)=MONTH('Ownership Option 3'!$D$22),YEAR($EU409)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU409>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU409)=MONTH('Ownership Option 3'!$D$22),YEAR(EU409)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU409)=MONTH('Ownership Option 3'!$D$22),YEAR(EU409)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU409)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[386,{"$f":"DATE(YEAR(B409),MONTH(B409)+1,1)","v":"1932-03-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B410>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B410))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B410))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B410)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B410))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B410))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B410))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B410>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B410))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B410))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B410)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B410))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B410))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B410))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B410>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B410))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B410))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B410)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B410))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B410))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B410))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B410>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B410))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B410))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B410)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B410))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B410))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B410))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B410>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B410))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B410))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B410)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B410))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B410))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B410))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B410>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B410))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B410)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B410))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B410)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B410))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B410)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B410))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B410))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B410-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B409),MONTH(B409)+1,1)","v":"1932-03-01"},{"$f":"IF(AND('Cash Flows'!$L410<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I410,\"\")","v":""},{"$f":"IFERROR(IF(M410=\"\",IF(AND(L410<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L410<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L410>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L410<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L410>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L410<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L410>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L410<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L410>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L410<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L410)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L410)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L410)=MONTH('Lease Option 1'!$D$13),YEAR($L410)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B409),MONTH(B409)+1,1)","v":"1932-03-01"},{"$f":"IF(AND('Cash Flows'!$L410<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I410,\"\")","v":""},{"$f":"IFERROR(IF(T410=\"\",IF(AND(S410<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S410<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S410>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S410<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S410>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S410<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S410>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S410<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S410>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S410<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S410)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S410)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L410)=MONTH('Lease Option 2'!$D$13),YEAR($L410)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z409),MONTH(Z409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z410<$AB$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z410>='Ownership Option 1'!$D$25,Z410<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z410)=MONTH('Ownership Option 1'!$D$25),YEAR($L410)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z410+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z410+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z410)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z410)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE404:AE409)>0,IF(OR(MONTH(Z410)=6,MONTH(Z410)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z410)=6,MONTH(Z410)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z410)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z410>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z410)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z410)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z410)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z410)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK409),MONTH(AK409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK410<$AB$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN410>='Ownership Option 1'!$D$25,AK410<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK410)=MONTH('Ownership Option 1'!$D$25),YEAR($AK410)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK410+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK410+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK410)=6,MONTH(AK410)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK410)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV409),MONTH(AV409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV410<$AB$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN410>='Ownership Option 1'!$D$25,AV410<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK410)=MONTH('Ownership Option 1'!$D$25),YEAR($AK410)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV410+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV410>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV410)=6,MONTH(AV410)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV410)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG409),MONTH(BG409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG410<$AB$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN410>='Ownership Option 1'!$D$25,BG410<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK410)=MONTH('Ownership Option 1'!$D$25),YEAR($AK410)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG410<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG410>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 1'!$D$22),YEAR($DN410)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG410>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG410)=MONTH('Ownership Option 1'!$D$22),YEAR(BG410)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG410)=MONTH('Ownership Option 1'!$D$22),YEAR(BG410)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG410)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK410:BN410),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT409),MONTH(BT409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT410<$BV$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN410>='Ownership Option 2'!$D$25,BT410<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT410)=MONTH('Ownership Option 2'!$D25),YEAR($BT410)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT410+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT410+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT410)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT410)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY404:BY409)>0,IF(OR(MONTH(BT410)=6,MONTH(BT410)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT410)=6,MONTH(BT410)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT410)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT410)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE409),MONTH(CE409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE410<$BV$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN410>='Ownership Option 2'!$D$25,CE410<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK410)=MONTH('Ownership Option 2'!$D$25),YEAR($AK410)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE410+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE410+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE410)=6,MONTH(CE410)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE410)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP409),MONTH(CP409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP410<$BV$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN410>='Ownership Option 2'!$D$25,CP410<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK410)=MONTH('Ownership Option 2'!$D$25),YEAR($AK410)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP410+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP410>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP410)=6,MONTH(CP410)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP410)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA409),MONTH(DA409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA410<$BV$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA410>='Ownership Option 2'!$D$25,DA410<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA410)=MONTH('Ownership Option 2'!$D$25),YEAR($DA410)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA410<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA410>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA410)=MONTH('Ownership Option 2'!$D$22),YEAR($DA410)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA410>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA410)=MONTH('Ownership Option 2'!$D$22),YEAR(DA410)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA410)=MONTH('Ownership Option 2'!$D$22),YEAR(DA410)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA410)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN409),MONTH(DN409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN410<$DP$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN410>='Ownership Option 3'!$D$25,DN410<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 3'!$D$25),YEAR($DN410)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN410+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN410+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN410)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN410)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS404:DS409)>0,IF(OR(MONTH(DN410)=6,MONTH(DN410)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN410)=6,MONTH(DN410)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN410>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN410)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN410)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN410)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN410)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY409),MONTH(DY409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY410<$DP$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY410>='Ownership Option 3'!$D$25,DY410<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY410)=MONTH('Ownership Option 3'!$D$25),YEAR($DY410)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY410+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY410+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY410)=6,MONTH(DY410)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY410)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY410>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY410)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY410)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY410)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY410)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ409),MONTH(EJ409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ410<$DP$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ410>='Ownership Option 3'!$D$25,EJ410<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ410)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ410)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ410+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ410>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ410)=6,MONTH(EJ410)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ410)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ410>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ410)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ410)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ410)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ410)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ410)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU409),MONTH(EU409)+1,1)","v":"1932-03-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU410<$DP$19,$I410,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU410>='Ownership Option 3'!$D$25,EU410<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU410)=MONTH('Ownership Option 3'!$D$25),YEAR($EU410)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU410<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU410>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU410)=MONTH('Ownership Option 3'!$D$22),YEAR($EU410)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU410>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU410)=MONTH('Ownership Option 3'!$D$22),YEAR(EU410)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU410)=MONTH('Ownership Option 3'!$D$22),YEAR(EU410)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU410)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY410:FB410),\"\")","v":0},0]
[392,"1932-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B416>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B416))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B416))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B416)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B416))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B416))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B416))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B416>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B416))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B416))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B416)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B416))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B416))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B416))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B416>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B416))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B416))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B416)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B416))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B416))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B416))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B416>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B416))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B416))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B416)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B416))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B416))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B416))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B416>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B416))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B416))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B416)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B416))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B416))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B416))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B416>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B416))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B416)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B416))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B416)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B416))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B416)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B416))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B416))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B416-TODAY())/365.25))),\"\")","v":""},0,0,null,"1932-09-01",{"$f":"IF(AND('Cash Flows'!$L416<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I416,\"\")","v":""},{"$f":"IFERROR(IF(M416=\"\",IF(AND(L416<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L416<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L416>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L416<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L416>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L416<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L416>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L416<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L416>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L416<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L416)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L416)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L416)=MONTH('Lease Option 1'!$D$13),YEAR($L416)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1932-09-01",{"$f":"IF(AND('Cash Flows'!$L416<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I416,\"\")","v":""},{"$f":"IFERROR(IF(T416=\"\",IF(AND(S416<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S416<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S416>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S416<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S416>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S416<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S416>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S416<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S416>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S416<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S416)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S416)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L416)=MONTH('Lease Option 2'!$D$13),YEAR($L416)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z416<$AB$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z416>='Ownership Option 1'!$D$25,Z416<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z416)=MONTH('Ownership Option 1'!$D$25),YEAR($L416)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z416+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z416+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z416)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z416)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE410:AE415)>0,IF(OR(MONTH(Z416)=6,MONTH(Z416)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z416)=6,MONTH(Z416)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z416)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z416>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z416)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z416)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z416)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z416)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1932-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK416<$AB$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN416>='Ownership Option 1'!$D$25,AK416<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK416)=MONTH('Ownership Option 1'!$D$25),YEAR($AK416)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK416+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK416+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK416)=6,MONTH(AK416)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK416)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV416<$AB$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN416>='Ownership Option 1'!$D$25,AV416<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK416)=MONTH('Ownership Option 1'!$D$25),YEAR($AK416)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV416+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV416>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV416)=6,MONTH(AV416)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV416)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG416<$AB$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN416>='Ownership Option 1'!$D$25,BG416<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK416)=MONTH('Ownership Option 1'!$D$25),YEAR($AK416)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG416<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG416>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 1'!$D$22),YEAR($DN416)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG416>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG416)=MONTH('Ownership Option 1'!$D$22),YEAR(BG416)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG416)=MONTH('Ownership Option 1'!$D$22),YEAR(BG416)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG416)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1932-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT416<$BV$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN416>='Ownership Option 2'!$D$25,BT416<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT416)=MONTH('Ownership Option 2'!$D25),YEAR($BT416)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT416+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT416+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT416)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT416)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY410:BY415)>0,IF(OR(MONTH(BT416)=6,MONTH(BT416)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT416)=6,MONTH(BT416)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT416)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT416)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE416<$BV$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN416>='Ownership Option 2'!$D$25,CE416<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK416)=MONTH('Ownership Option 2'!$D$25),YEAR($AK416)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE416+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE416+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE416)=6,MONTH(CE416)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE416)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP416<$BV$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN416>='Ownership Option 2'!$D$25,CP416<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK416)=MONTH('Ownership Option 2'!$D$25),YEAR($AK416)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP416+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP416>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP416)=6,MONTH(CP416)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP416)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA416<$BV$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA416>='Ownership Option 2'!$D$25,DA416<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA416)=MONTH('Ownership Option 2'!$D$25),YEAR($DA416)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA416<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA416>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA416)=MONTH('Ownership Option 2'!$D$22),YEAR($DA416)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA416>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA416)=MONTH('Ownership Option 2'!$D$22),YEAR(DA416)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA416)=MONTH('Ownership Option 2'!$D$22),YEAR(DA416)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA416)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1932-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN416<$DP$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN416>='Ownership Option 3'!$D$25,DN416<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 3'!$D$25),YEAR($DN416)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN416+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN416+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN416)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN416)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS410:DS415)>0,IF(OR(MONTH(DN416)=6,MONTH(DN416)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN416)=6,MONTH(DN416)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN416>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN416)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN416)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN416)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN416)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY416<$DP$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY416>='Ownership Option 3'!$D$25,DY416<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY416)=MONTH('Ownership Option 3'!$D$25),YEAR($DY416)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY416+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY416+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY416)=6,MONTH(DY416)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY416)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY416>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY416)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY416)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY416)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY416)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ416<$DP$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ416>='Ownership Option 3'!$D$25,EJ416<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ416)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ416)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ416+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ416>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ416)=6,MONTH(EJ416)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ416)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ416>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ416)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ416)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ416)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ416)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ416)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1932-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU416<$DP$19,$I416,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU416>='Ownership Option 3'!$D$25,EU416<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU416)=MONTH('Ownership Option 3'!$D$25),YEAR($EU416)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU416<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU416>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU416)=MONTH('Ownership Option 3'!$D$22),YEAR($EU416)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU416>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU416)=MONTH('Ownership Option 3'!$D$22),YEAR(EU416)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU416)=MONTH('Ownership Option 3'!$D$22),YEAR(EU416)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU416)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[397,"1933-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B421>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B421))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B421))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B421)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B421))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B421))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B421))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B421>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B421))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B421))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B421)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B421))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B421))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B421))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B421>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B421))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B421))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B421)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B421))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B421))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B421))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B421>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B421))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B421))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B421)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B421))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B421))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B421))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B421>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B421))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B421))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B421)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B421))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B421))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B421))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B421>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B421))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B421)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B421))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B421)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B421))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B421)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B421))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B421))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B421-TODAY())/365.25))),\"\")","v":""},0,0,null,"1933-02-01",{"$f":"IF(AND('Cash Flows'!$L421<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I421,\"\")","v":""},{"$f":"IFERROR(IF(M421=\"\",IF(AND(L421<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L421<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L421>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L421<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L421>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L421<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L421>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L421<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L421>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L421<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L421)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L421)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L421)=MONTH('Lease Option 1'!$D$13),YEAR($L421)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1933-02-01",{"$f":"IF(AND('Cash Flows'!$L421<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I421,\"\")","v":""},{"$f":"IFERROR(IF(T421=\"\",IF(AND(S421<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S421<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S421>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S421<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S421>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S421<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S421>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S421<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S421>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S421<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S421)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S421)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L421)=MONTH('Lease Option 2'!$D$13),YEAR($L421)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z421<$AB$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z421>='Ownership Option 1'!$D$25,Z421<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z421)=MONTH('Ownership Option 1'!$D$25),YEAR($L421)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z421+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z421+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z421)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z421)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE415:AE420)>0,IF(OR(MONTH(Z421)=6,MONTH(Z421)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z421)=6,MONTH(Z421)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z421)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z421>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z421)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z421)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z421)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z421)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1933-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK421<$AB$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN421>='Ownership Option 1'!$D$25,AK421<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK421)=MONTH('Ownership Option 1'!$D$25),YEAR($AK421)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK421+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK421+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK421)=6,MONTH(AK421)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK421)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV421<$AB$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN421>='Ownership Option 1'!$D$25,AV421<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK421)=MONTH('Ownership Option 1'!$D$25),YEAR($AK421)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV421+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV421>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV421)=6,MONTH(AV421)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV421)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG421<$AB$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN421>='Ownership Option 1'!$D$25,BG421<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK421)=MONTH('Ownership Option 1'!$D$25),YEAR($AK421)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG421<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG421>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 1'!$D$22),YEAR($DN421)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG421>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG421)=MONTH('Ownership Option 1'!$D$22),YEAR(BG421)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG421)=MONTH('Ownership Option 1'!$D$22),YEAR(BG421)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG421)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT421<$BV$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN421>='Ownership Option 2'!$D$25,BT421<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT421)=MONTH('Ownership Option 2'!$D25),YEAR($BT421)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT421+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT421+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT421)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT421)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY415:BY420)>0,IF(OR(MONTH(BT421)=6,MONTH(BT421)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT421)=6,MONTH(BT421)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT421)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT421)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE421<$BV$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN421>='Ownership Option 2'!$D$25,CE421<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK421)=MONTH('Ownership Option 2'!$D$25),YEAR($AK421)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE421+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE421+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE421)=6,MONTH(CE421)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE421)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP421<$BV$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN421>='Ownership Option 2'!$D$25,CP421<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK421)=MONTH('Ownership Option 2'!$D$25),YEAR($AK421)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP421+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP421>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP421)=6,MONTH(CP421)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP421)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA421<$BV$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA421>='Ownership Option 2'!$D$25,DA421<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA421)=MONTH('Ownership Option 2'!$D$25),YEAR($DA421)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA421<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA421>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA421)=MONTH('Ownership Option 2'!$D$22),YEAR($DA421)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA421>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA421)=MONTH('Ownership Option 2'!$D$22),YEAR(DA421)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA421)=MONTH('Ownership Option 2'!$D$22),YEAR(DA421)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA421)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN421<$DP$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN421>='Ownership Option 3'!$D$25,DN421<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 3'!$D$25),YEAR($DN421)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN421+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN421+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN421)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN421)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS415:DS420)>0,IF(OR(MONTH(DN421)=6,MONTH(DN421)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN421)=6,MONTH(DN421)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN421>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN421)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN421)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN421)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN421)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY421<$DP$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY421>='Ownership Option 3'!$D$25,DY421<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY421)=MONTH('Ownership Option 3'!$D$25),YEAR($DY421)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY421+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY421+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY421)=6,MONTH(DY421)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY421)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY421>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY421)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY421)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY421)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY421)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ421<$DP$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ421>='Ownership Option 3'!$D$25,EJ421<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ421)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ421)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ421+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ421>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ421)=6,MONTH(EJ421)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ421)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ421>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ421)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ421)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ421)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ421)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ421)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU421<$DP$19,$I421,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU421>='Ownership Option 3'!$D$25,EU421<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU421)=MONTH('Ownership Option 3'!$D$25),YEAR($EU421)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU421<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU421>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU421)=MONTH('Ownership Option 3'!$D$22),YEAR($EU421)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU421>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU421)=MONTH('Ownership Option 3'!$D$22),YEAR(EU421)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU421)=MONTH('Ownership Option 3'!$D$22),YEAR(EU421)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU421)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[402,"1933-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B426>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B426))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B426))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B426)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B426))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B426))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B426))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B426>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B426))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B426))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B426)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B426))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B426))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B426))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B426>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B426))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B426))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B426)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B426))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B426))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B426))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B426>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B426))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B426))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B426)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B426))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B426))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B426))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B426>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B426))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B426))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B426)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B426))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B426))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B426))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B426>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B426))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B426)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B426))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B426)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B426))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B426)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B426))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B426))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B426-TODAY())/365.25))),\"\")","v":""},0,0,null,"1933-07-01",{"$f":"IF(AND('Cash Flows'!$L426<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I426,\"\")","v":""},{"$f":"IFERROR(IF(M426=\"\",IF(AND(L426<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L426<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L426>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L426<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L426>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L426<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L426>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L426<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L426>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L426<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L426)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L426)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L426)=MONTH('Lease Option 1'!$D$13),YEAR($L426)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1933-07-01",{"$f":"IF(AND('Cash Flows'!$L426<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I426,\"\")","v":""},{"$f":"IFERROR(IF(T426=\"\",IF(AND(S426<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S426<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S426>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S426<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S426>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S426<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S426>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S426<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S426>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S426<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S426)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S426)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L426)=MONTH('Lease Option 2'!$D$13),YEAR($L426)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z426<$AB$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z426>='Ownership Option 1'!$D$25,Z426<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z426)=MONTH('Ownership Option 1'!$D$25),YEAR($L426)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z426+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z426+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z426)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z426)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE420:AE425)>0,IF(OR(MONTH(Z426)=6,MONTH(Z426)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z426)=6,MONTH(Z426)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z426)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z426>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z426)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z426)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z426)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z426)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1933-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK426<$AB$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN426>='Ownership Option 1'!$D$25,AK426<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK426)=MONTH('Ownership Option 1'!$D$25),YEAR($AK426)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK426+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK426+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK426)=6,MONTH(AK426)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK426)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV426<$AB$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN426>='Ownership Option 1'!$D$25,AV426<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK426)=MONTH('Ownership Option 1'!$D$25),YEAR($AK426)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV426+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV426>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV426)=6,MONTH(AV426)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV426)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG426<$AB$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN426>='Ownership Option 1'!$D$25,BG426<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK426)=MONTH('Ownership Option 1'!$D$25),YEAR($AK426)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG426<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG426>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 1'!$D$22),YEAR($DN426)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG426>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG426)=MONTH('Ownership Option 1'!$D$22),YEAR(BG426)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG426)=MONTH('Ownership Option 1'!$D$22),YEAR(BG426)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG426)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT426<$BV$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN426>='Ownership Option 2'!$D$25,BT426<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT426)=MONTH('Ownership Option 2'!$D25),YEAR($BT426)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT426+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT426+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT426)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT426)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY420:BY425)>0,IF(OR(MONTH(BT426)=6,MONTH(BT426)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT426)=6,MONTH(BT426)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT426)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT426)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE426<$BV$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN426>='Ownership Option 2'!$D$25,CE426<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK426)=MONTH('Ownership Option 2'!$D$25),YEAR($AK426)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE426+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE426+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE426)=6,MONTH(CE426)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE426)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP426<$BV$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN426>='Ownership Option 2'!$D$25,CP426<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK426)=MONTH('Ownership Option 2'!$D$25),YEAR($AK426)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP426+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP426>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP426)=6,MONTH(CP426)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP426)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA426<$BV$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA426>='Ownership Option 2'!$D$25,DA426<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA426)=MONTH('Ownership Option 2'!$D$25),YEAR($DA426)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA426<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA426>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA426)=MONTH('Ownership Option 2'!$D$22),YEAR($DA426)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA426>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA426)=MONTH('Ownership Option 2'!$D$22),YEAR(DA426)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA426)=MONTH('Ownership Option 2'!$D$22),YEAR(DA426)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA426)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN426<$DP$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN426>='Ownership Option 3'!$D$25,DN426<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 3'!$D$25),YEAR($DN426)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN426+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN426+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN426)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN426)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS420:DS425)>0,IF(OR(MONTH(DN426)=6,MONTH(DN426)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN426)=6,MONTH(DN426)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN426>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN426)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN426)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN426)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN426)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY426<$DP$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY426>='Ownership Option 3'!$D$25,DY426<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY426)=MONTH('Ownership Option 3'!$D$25),YEAR($DY426)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY426+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY426+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY426)=6,MONTH(DY426)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY426)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY426>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY426)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY426)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY426)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY426)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ426<$DP$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ426>='Ownership Option 3'!$D$25,EJ426<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ426)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ426)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ426+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ426>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ426)=6,MONTH(EJ426)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ426)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ426>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ426)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ426)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ426)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ426)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ426)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU426<$DP$19,$I426,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU426>='Ownership Option 3'!$D$25,EU426<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU426)=MONTH('Ownership Option 3'!$D$25),YEAR($EU426)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU426<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU426>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU426)=MONTH('Ownership Option 3'!$D$22),YEAR($EU426)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU426>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU426)=MONTH('Ownership Option 3'!$D$22),YEAR(EU426)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU426)=MONTH('Ownership Option 3'!$D$22),YEAR(EU426)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU426)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[403,"1933-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B427>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B427))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B427))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B427)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B427))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B427))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B427))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B427>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B427))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B427))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B427)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B427))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B427))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B427))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B427>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B427))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B427))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B427)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B427))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B427))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B427))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B427>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B427))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B427))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B427)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B427))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B427))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B427))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B427>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B427))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B427))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B427)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B427))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B427))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B427))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B427>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B427))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B427)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B427))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B427)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B427))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B427)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B427))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B427))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B427-TODAY())/365.25))),\"\")","v":""},0,0,null,"1933-08-01",{"$f":"IF(AND('Cash Flows'!$L427<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I427,\"\")","v":""},{"$f":"IFERROR(IF(M427=\"\",IF(AND(L427<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L427<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L427>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L427<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L427>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L427<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L427>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L427<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L427>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L427<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L427)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L427)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L427)=MONTH('Lease Option 1'!$D$13),YEAR($L427)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1933-08-01",{"$f":"IF(AND('Cash Flows'!$L427<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I427,\"\")","v":""},{"$f":"IFERROR(IF(T427=\"\",IF(AND(S427<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S427<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S427>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S427<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S427>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S427<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S427>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S427<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S427>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S427<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S427)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S427)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L427)=MONTH('Lease Option 2'!$D$13),YEAR($L427)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z427<$AB$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z427>='Ownership Option 1'!$D$25,Z427<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z427)=MONTH('Ownership Option 1'!$D$25),YEAR($L427)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z427+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z427+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z427)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z427)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE421:AE426)>0,IF(OR(MONTH(Z427)=6,MONTH(Z427)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z427)=6,MONTH(Z427)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z427)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z427>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z427)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z427)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z427)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z427)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1933-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK427<$AB$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN427>='Ownership Option 1'!$D$25,AK427<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK427)=MONTH('Ownership Option 1'!$D$25),YEAR($AK427)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK427+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK427+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK427)=6,MONTH(AK427)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK427)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV427<$AB$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN427>='Ownership Option 1'!$D$25,AV427<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK427)=MONTH('Ownership Option 1'!$D$25),YEAR($AK427)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV427+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV427>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV427)=6,MONTH(AV427)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV427)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG427<$AB$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN427>='Ownership Option 1'!$D$25,BG427<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK427)=MONTH('Ownership Option 1'!$D$25),YEAR($AK427)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG427<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG427>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 1'!$D$22),YEAR($DN427)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG427>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG427)=MONTH('Ownership Option 1'!$D$22),YEAR(BG427)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG427)=MONTH('Ownership Option 1'!$D$22),YEAR(BG427)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG427)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT427<$BV$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN427>='Ownership Option 2'!$D$25,BT427<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT427)=MONTH('Ownership Option 2'!$D25),YEAR($BT427)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT427+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT427+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT427)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT427)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY421:BY426)>0,IF(OR(MONTH(BT427)=6,MONTH(BT427)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT427)=6,MONTH(BT427)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT427)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT427)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE427<$BV$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN427>='Ownership Option 2'!$D$25,CE427<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK427)=MONTH('Ownership Option 2'!$D$25),YEAR($AK427)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE427+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE427+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE427)=6,MONTH(CE427)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE427)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP427<$BV$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN427>='Ownership Option 2'!$D$25,CP427<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK427)=MONTH('Ownership Option 2'!$D$25),YEAR($AK427)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP427+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP427>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP427)=6,MONTH(CP427)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP427)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA427<$BV$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA427>='Ownership Option 2'!$D$25,DA427<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA427)=MONTH('Ownership Option 2'!$D$25),YEAR($DA427)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA427<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA427>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA427)=MONTH('Ownership Option 2'!$D$22),YEAR($DA427)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA427>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA427)=MONTH('Ownership Option 2'!$D$22),YEAR(DA427)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA427)=MONTH('Ownership Option 2'!$D$22),YEAR(DA427)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA427)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1933-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN427<$DP$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN427>='Ownership Option 3'!$D$25,DN427<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 3'!$D$25),YEAR($DN427)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN427+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN427+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN427)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN427)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS421:DS426)>0,IF(OR(MONTH(DN427)=6,MONTH(DN427)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN427)=6,MONTH(DN427)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN427>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN427)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN427)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN427)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN427)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY427<$DP$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY427>='Ownership Option 3'!$D$25,DY427<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY427)=MONTH('Ownership Option 3'!$D$25),YEAR($DY427)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY427+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY427+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY427)=6,MONTH(DY427)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY427)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY427>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY427)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY427)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY427)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY427)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ427<$DP$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ427>='Ownership Option 3'!$D$25,EJ427<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ427)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ427)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ427+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ427>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ427)=6,MONTH(EJ427)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ427)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ427>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ427)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ427)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ427)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ427)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ427)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1933-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU427<$DP$19,$I427,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU427>='Ownership Option 3'!$D$25,EU427<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU427)=MONTH('Ownership Option 3'!$D$25),YEAR($EU427)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU427<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU427>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU427)=MONTH('Ownership Option 3'!$D$22),YEAR($EU427)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU427>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU427)=MONTH('Ownership Option 3'!$D$22),YEAR(EU427)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU427)=MONTH('Ownership Option 3'!$D$22),YEAR(EU427)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU427)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[408,"1934-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B432>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B432))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B432))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B432)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B432))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B432))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B432))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B432>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B432))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B432))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B432)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B432))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B432))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B432))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B432>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B432))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B432))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B432)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B432))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B432))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B432))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B432>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B432))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B432))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B432)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B432))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B432))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B432))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B432>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B432))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B432))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B432)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B432))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B432))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B432))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B432>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B432))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B432)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B432))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B432)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B432))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B432)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B432))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B432))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B432-TODAY())/365.25))),\"\")","v":""},0,0,null,"1934-01-01",{"$f":"IF(AND('Cash Flows'!$L432<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I432,\"\")","v":""},{"$f":"IFERROR(IF(M432=\"\",IF(AND(L432<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L432<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L432>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L432<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L432>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L432<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L432>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L432<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L432>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L432<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L432)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L432)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L432)=MONTH('Lease Option 1'!$D$13),YEAR($L432)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1934-01-01",{"$f":"IF(AND('Cash Flows'!$L432<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I432,\"\")","v":""},{"$f":"IFERROR(IF(T432=\"\",IF(AND(S432<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S432<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S432>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S432<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S432>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S432<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S432>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S432<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S432>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S432<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S432)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S432)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L432)=MONTH('Lease Option 2'!$D$13),YEAR($L432)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z432<$AB$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z432>='Ownership Option 1'!$D$25,Z432<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z432)=MONTH('Ownership Option 1'!$D$25),YEAR($L432)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z432+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z432+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z432)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z432)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE426:AE431)>0,IF(OR(MONTH(Z432)=6,MONTH(Z432)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z432)=6,MONTH(Z432)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z432)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z432>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z432)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z432)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z432)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z432)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1934-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK432<$AB$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN432>='Ownership Option 1'!$D$25,AK432<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK432)=MONTH('Ownership Option 1'!$D$25),YEAR($AK432)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK432+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK432+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK432)=6,MONTH(AK432)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK432)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV432<$AB$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN432>='Ownership Option 1'!$D$25,AV432<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK432)=MONTH('Ownership Option 1'!$D$25),YEAR($AK432)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV432+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV432>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV432)=6,MONTH(AV432)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV432)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG432<$AB$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN432>='Ownership Option 1'!$D$25,BG432<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK432)=MONTH('Ownership Option 1'!$D$25),YEAR($AK432)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG432<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG432>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 1'!$D$22),YEAR($DN432)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG432>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG432)=MONTH('Ownership Option 1'!$D$22),YEAR(BG432)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG432)=MONTH('Ownership Option 1'!$D$22),YEAR(BG432)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG432)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT432<$BV$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN432>='Ownership Option 2'!$D$25,BT432<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT432)=MONTH('Ownership Option 2'!$D25),YEAR($BT432)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT432+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT432+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT432)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT432)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY426:BY431)>0,IF(OR(MONTH(BT432)=6,MONTH(BT432)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT432)=6,MONTH(BT432)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT432)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT432)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE432<$BV$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN432>='Ownership Option 2'!$D$25,CE432<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK432)=MONTH('Ownership Option 2'!$D$25),YEAR($AK432)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE432+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE432+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE432)=6,MONTH(CE432)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE432)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP432<$BV$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN432>='Ownership Option 2'!$D$25,CP432<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK432)=MONTH('Ownership Option 2'!$D$25),YEAR($AK432)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP432+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP432>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP432)=6,MONTH(CP432)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP432)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA432<$BV$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA432>='Ownership Option 2'!$D$25,DA432<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA432)=MONTH('Ownership Option 2'!$D$25),YEAR($DA432)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA432<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA432>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA432)=MONTH('Ownership Option 2'!$D$22),YEAR($DA432)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA432>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA432)=MONTH('Ownership Option 2'!$D$22),YEAR(DA432)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA432)=MONTH('Ownership Option 2'!$D$22),YEAR(DA432)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA432)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN432<$DP$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN432>='Ownership Option 3'!$D$25,DN432<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 3'!$D$25),YEAR($DN432)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN432+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN432+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN432)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN432)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS426:DS431)>0,IF(OR(MONTH(DN432)=6,MONTH(DN432)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN432)=6,MONTH(DN432)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN432>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN432)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN432)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN432)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN432)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY432<$DP$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY432>='Ownership Option 3'!$D$25,DY432<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY432)=MONTH('Ownership Option 3'!$D$25),YEAR($DY432)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY432+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY432+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY432)=6,MONTH(DY432)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY432)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY432>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY432)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY432)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY432)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY432)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ432<$DP$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ432>='Ownership Option 3'!$D$25,EJ432<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ432)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ432)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ432+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ432>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ432)=6,MONTH(EJ432)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ432)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ432>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ432)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ432)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ432)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ432)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ432)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU432<$DP$19,$I432,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU432>='Ownership Option 3'!$D$25,EU432<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU432)=MONTH('Ownership Option 3'!$D$25),YEAR($EU432)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU432<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU432>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU432)=MONTH('Ownership Option 3'!$D$22),YEAR($EU432)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU432>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU432)=MONTH('Ownership Option 3'!$D$22),YEAR(EU432)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU432)=MONTH('Ownership Option 3'!$D$22),YEAR(EU432)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU432)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[413,"1934-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B437>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B437))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B437))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B437)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B437))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B437))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B437))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B437>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B437))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B437))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B437)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B437))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B437))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B437))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B437>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B437))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B437))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B437)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B437))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B437))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B437))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B437>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B437))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B437))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B437)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B437))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B437))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B437))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B437>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B437))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B437))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B437)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B437))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B437))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B437))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B437>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B437))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B437)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B437))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B437)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B437))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B437)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B437))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B437))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B437-TODAY())/365.25))),\"\")","v":""},0,0,null,"1934-06-01",{"$f":"IF(AND('Cash Flows'!$L437<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I437,\"\")","v":""},{"$f":"IFERROR(IF(M437=\"\",IF(AND(L437<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L437<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L437>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L437<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L437>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L437<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L437>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L437<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L437>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L437<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L437)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L437)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L437)=MONTH('Lease Option 1'!$D$13),YEAR($L437)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1934-06-01",{"$f":"IF(AND('Cash Flows'!$L437<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I437,\"\")","v":""},{"$f":"IFERROR(IF(T437=\"\",IF(AND(S437<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S437<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S437>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S437<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S437>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S437<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S437>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S437<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S437>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S437<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S437)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S437)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L437)=MONTH('Lease Option 2'!$D$13),YEAR($L437)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z437<$AB$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z437>='Ownership Option 1'!$D$25,Z437<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z437)=MONTH('Ownership Option 1'!$D$25),YEAR($L437)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z437+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z437+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z437)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z437)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE431:AE436)>0,IF(OR(MONTH(Z437)=6,MONTH(Z437)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z437)=6,MONTH(Z437)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z437)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z437>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z437)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z437)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z437)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z437)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1934-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK437<$AB$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN437>='Ownership Option 1'!$D$25,AK437<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK437)=MONTH('Ownership Option 1'!$D$25),YEAR($AK437)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK437+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK437+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK437)=6,MONTH(AK437)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK437)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV437<$AB$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN437>='Ownership Option 1'!$D$25,AV437<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK437)=MONTH('Ownership Option 1'!$D$25),YEAR($AK437)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV437+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV437>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV437)=6,MONTH(AV437)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV437)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG437<$AB$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN437>='Ownership Option 1'!$D$25,BG437<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK437)=MONTH('Ownership Option 1'!$D$25),YEAR($AK437)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG437<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG437>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 1'!$D$22),YEAR($DN437)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG437>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG437)=MONTH('Ownership Option 1'!$D$22),YEAR(BG437)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG437)=MONTH('Ownership Option 1'!$D$22),YEAR(BG437)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG437)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT437<$BV$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN437>='Ownership Option 2'!$D$25,BT437<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT437)=MONTH('Ownership Option 2'!$D25),YEAR($BT437)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT437+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT437+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT437)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT437)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY431:BY436)>0,IF(OR(MONTH(BT437)=6,MONTH(BT437)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT437)=6,MONTH(BT437)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT437)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT437)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE437<$BV$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN437>='Ownership Option 2'!$D$25,CE437<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK437)=MONTH('Ownership Option 2'!$D$25),YEAR($AK437)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE437+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE437+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE437)=6,MONTH(CE437)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE437)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP437<$BV$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN437>='Ownership Option 2'!$D$25,CP437<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK437)=MONTH('Ownership Option 2'!$D$25),YEAR($AK437)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP437+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP437>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP437)=6,MONTH(CP437)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP437)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA437<$BV$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA437>='Ownership Option 2'!$D$25,DA437<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA437)=MONTH('Ownership Option 2'!$D$25),YEAR($DA437)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA437<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA437>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA437)=MONTH('Ownership Option 2'!$D$22),YEAR($DA437)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA437>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA437)=MONTH('Ownership Option 2'!$D$22),YEAR(DA437)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA437)=MONTH('Ownership Option 2'!$D$22),YEAR(DA437)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA437)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN437<$DP$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN437>='Ownership Option 3'!$D$25,DN437<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 3'!$D$25),YEAR($DN437)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN437+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN437+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN437)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN437)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS431:DS436)>0,IF(OR(MONTH(DN437)=6,MONTH(DN437)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN437)=6,MONTH(DN437)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN437>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN437)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN437)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN437)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN437)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY437<$DP$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY437>='Ownership Option 3'!$D$25,DY437<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY437)=MONTH('Ownership Option 3'!$D$25),YEAR($DY437)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY437+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY437+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY437)=6,MONTH(DY437)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY437)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY437>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY437)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY437)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY437)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY437)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ437<$DP$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ437>='Ownership Option 3'!$D$25,EJ437<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ437)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ437)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ437+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ437>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ437)=6,MONTH(EJ437)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ437)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ437>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ437)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ437)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ437)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ437)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ437)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU437<$DP$19,$I437,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU437>='Ownership Option 3'!$D$25,EU437<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU437)=MONTH('Ownership Option 3'!$D$25),YEAR($EU437)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU437<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU437>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU437)=MONTH('Ownership Option 3'!$D$22),YEAR($EU437)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU437>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU437)=MONTH('Ownership Option 3'!$D$22),YEAR(EU437)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU437)=MONTH('Ownership Option 3'!$D$22),YEAR(EU437)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU437)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[418,"1934-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B442>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B442))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B442))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B442)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B442))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B442))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B442))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B442>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B442))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B442))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B442)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B442))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B442))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B442))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B442>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B442))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B442))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B442)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B442))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B442))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B442))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B442>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B442))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B442))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B442)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B442))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B442))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B442))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B442>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B442))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B442))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B442)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B442))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B442))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B442))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B442>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B442))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B442)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B442))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B442)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B442))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B442)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B442))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B442))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B442-TODAY())/365.25))),\"\")","v":""},0,0,null,"1934-11-01",{"$f":"IF(AND('Cash Flows'!$L442<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I442,\"\")","v":""},{"$f":"IFERROR(IF(M442=\"\",IF(AND(L442<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L442<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L442>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L442<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L442>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L442<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L442>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L442<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L442>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L442<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L442)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L442)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L442)=MONTH('Lease Option 1'!$D$13),YEAR($L442)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1934-11-01",{"$f":"IF(AND('Cash Flows'!$L442<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I442,\"\")","v":""},{"$f":"IFERROR(IF(T442=\"\",IF(AND(S442<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S442<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S442>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S442<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S442>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S442<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S442>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S442<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S442>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S442<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S442)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S442)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L442)=MONTH('Lease Option 2'!$D$13),YEAR($L442)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z442<$AB$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z442>='Ownership Option 1'!$D$25,Z442<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z442)=MONTH('Ownership Option 1'!$D$25),YEAR($L442)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z442+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z442+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z442)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z442)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE436:AE441)>0,IF(OR(MONTH(Z442)=6,MONTH(Z442)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z442)=6,MONTH(Z442)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z442)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z442>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z442)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z442)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z442)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z442)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1934-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK442<$AB$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN442>='Ownership Option 1'!$D$25,AK442<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK442)=MONTH('Ownership Option 1'!$D$25),YEAR($AK442)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK442+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK442+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK442)=6,MONTH(AK442)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK442)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV442<$AB$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN442>='Ownership Option 1'!$D$25,AV442<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK442)=MONTH('Ownership Option 1'!$D$25),YEAR($AK442)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV442+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV442>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV442)=6,MONTH(AV442)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV442)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG442<$AB$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN442>='Ownership Option 1'!$D$25,BG442<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK442)=MONTH('Ownership Option 1'!$D$25),YEAR($AK442)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG442<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG442>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 1'!$D$22),YEAR($DN442)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG442>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG442)=MONTH('Ownership Option 1'!$D$22),YEAR(BG442)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG442)=MONTH('Ownership Option 1'!$D$22),YEAR(BG442)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG442)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT442<$BV$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN442>='Ownership Option 2'!$D$25,BT442<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT442)=MONTH('Ownership Option 2'!$D25),YEAR($BT442)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT442+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT442+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT442)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT442)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY436:BY441)>0,IF(OR(MONTH(BT442)=6,MONTH(BT442)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT442)=6,MONTH(BT442)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT442)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT442)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE442<$BV$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN442>='Ownership Option 2'!$D$25,CE442<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK442)=MONTH('Ownership Option 2'!$D$25),YEAR($AK442)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE442+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE442+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE442)=6,MONTH(CE442)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE442)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP442<$BV$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN442>='Ownership Option 2'!$D$25,CP442<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK442)=MONTH('Ownership Option 2'!$D$25),YEAR($AK442)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP442+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP442>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP442)=6,MONTH(CP442)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP442)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA442<$BV$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA442>='Ownership Option 2'!$D$25,DA442<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA442)=MONTH('Ownership Option 2'!$D$25),YEAR($DA442)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA442<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA442>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA442)=MONTH('Ownership Option 2'!$D$22),YEAR($DA442)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA442>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA442)=MONTH('Ownership Option 2'!$D$22),YEAR(DA442)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA442)=MONTH('Ownership Option 2'!$D$22),YEAR(DA442)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA442)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN442<$DP$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN442>='Ownership Option 3'!$D$25,DN442<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 3'!$D$25),YEAR($DN442)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN442+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN442+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN442)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN442)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS436:DS441)>0,IF(OR(MONTH(DN442)=6,MONTH(DN442)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN442)=6,MONTH(DN442)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN442>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN442)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN442)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN442)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN442)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY442<$DP$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY442>='Ownership Option 3'!$D$25,DY442<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY442)=MONTH('Ownership Option 3'!$D$25),YEAR($DY442)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY442+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY442+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY442)=6,MONTH(DY442)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY442)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY442>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY442)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY442)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY442)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY442)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ442<$DP$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ442>='Ownership Option 3'!$D$25,EJ442<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ442)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ442)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ442+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ442>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ442)=6,MONTH(EJ442)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ442)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ442>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ442)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ442)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ442)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ442)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ442)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU442<$DP$19,$I442,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU442>='Ownership Option 3'!$D$25,EU442<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU442)=MONTH('Ownership Option 3'!$D$25),YEAR($EU442)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU442<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU442>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU442)=MONTH('Ownership Option 3'!$D$22),YEAR($EU442)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU442>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU442)=MONTH('Ownership Option 3'!$D$22),YEAR(EU442)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU442)=MONTH('Ownership Option 3'!$D$22),YEAR(EU442)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU442)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[419,"1934-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B443>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B443))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B443))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B443)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B443))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B443))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B443))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B443>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B443))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B443))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B443)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B443))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B443))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B443))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B443>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B443))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B443))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B443)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B443))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B443))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B443))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B443>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B443))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B443))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B443)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B443))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B443))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B443))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B443>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B443))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B443))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B443)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B443))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B443))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B443))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B443>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B443))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B443)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B443))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B443)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B443))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B443)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B443))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B443))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B443-TODAY())/365.25))),\"\")","v":""},0,0,null,"1934-12-01",{"$f":"IF(AND('Cash Flows'!$L443<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I443,\"\")","v":""},{"$f":"IFERROR(IF(M443=\"\",IF(AND(L443<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L443<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L443>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L443<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L443>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L443<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L443>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L443<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L443>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L443<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L443)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L443)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L443)=MONTH('Lease Option 1'!$D$13),YEAR($L443)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1934-12-01",{"$f":"IF(AND('Cash Flows'!$L443<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I443,\"\")","v":""},{"$f":"IFERROR(IF(T443=\"\",IF(AND(S443<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S443<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S443>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S443<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S443>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S443<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S443>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S443<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S443>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S443<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S443)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S443)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L443)=MONTH('Lease Option 2'!$D$13),YEAR($L443)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z443<$AB$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z443>='Ownership Option 1'!$D$25,Z443<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z443)=MONTH('Ownership Option 1'!$D$25),YEAR($L443)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z443+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z443+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z443)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z443)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE437:AE442)>0,IF(OR(MONTH(Z443)=6,MONTH(Z443)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z443)=6,MONTH(Z443)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z443)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z443>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z443)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z443)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z443)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z443)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1934-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK443<$AB$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN443>='Ownership Option 1'!$D$25,AK443<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK443)=MONTH('Ownership Option 1'!$D$25),YEAR($AK443)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK443+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK443+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK443)=6,MONTH(AK443)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK443)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV443<$AB$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN443>='Ownership Option 1'!$D$25,AV443<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK443)=MONTH('Ownership Option 1'!$D$25),YEAR($AK443)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV443+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV443>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV443)=6,MONTH(AV443)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV443)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG443<$AB$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN443>='Ownership Option 1'!$D$25,BG443<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK443)=MONTH('Ownership Option 1'!$D$25),YEAR($AK443)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG443<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG443>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 1'!$D$22),YEAR($DN443)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG443>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG443)=MONTH('Ownership Option 1'!$D$22),YEAR(BG443)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG443)=MONTH('Ownership Option 1'!$D$22),YEAR(BG443)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG443)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT443<$BV$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN443>='Ownership Option 2'!$D$25,BT443<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT443)=MONTH('Ownership Option 2'!$D25),YEAR($BT443)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT443+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT443+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT443)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT443)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY437:BY442)>0,IF(OR(MONTH(BT443)=6,MONTH(BT443)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT443)=6,MONTH(BT443)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT443)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT443)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE443<$BV$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN443>='Ownership Option 2'!$D$25,CE443<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK443)=MONTH('Ownership Option 2'!$D$25),YEAR($AK443)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE443+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE443+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE443)=6,MONTH(CE443)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE443)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP443<$BV$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN443>='Ownership Option 2'!$D$25,CP443<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK443)=MONTH('Ownership Option 2'!$D$25),YEAR($AK443)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP443+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP443>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP443)=6,MONTH(CP443)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP443)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA443<$BV$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA443>='Ownership Option 2'!$D$25,DA443<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA443)=MONTH('Ownership Option 2'!$D$25),YEAR($DA443)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA443<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA443>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA443)=MONTH('Ownership Option 2'!$D$22),YEAR($DA443)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA443>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA443)=MONTH('Ownership Option 2'!$D$22),YEAR(DA443)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA443)=MONTH('Ownership Option 2'!$D$22),YEAR(DA443)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA443)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1934-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN443<$DP$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN443>='Ownership Option 3'!$D$25,DN443<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 3'!$D$25),YEAR($DN443)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN443+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN443+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN443)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN443)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS437:DS442)>0,IF(OR(MONTH(DN443)=6,MONTH(DN443)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN443)=6,MONTH(DN443)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN443>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN443)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN443)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN443)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN443)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY443<$DP$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY443>='Ownership Option 3'!$D$25,DY443<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY443)=MONTH('Ownership Option 3'!$D$25),YEAR($DY443)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY443+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY443+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY443)=6,MONTH(DY443)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY443)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY443>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY443)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY443)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY443)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY443)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ443<$DP$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ443>='Ownership Option 3'!$D$25,EJ443<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ443)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ443)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ443+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ443>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ443)=6,MONTH(EJ443)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ443)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ443>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ443)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ443)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ443)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ443)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ443)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1934-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU443<$DP$19,$I443,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU443>='Ownership Option 3'!$D$25,EU443<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU443)=MONTH('Ownership Option 3'!$D$25),YEAR($EU443)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU443<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU443>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU443)=MONTH('Ownership Option 3'!$D$22),YEAR($EU443)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU443>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU443)=MONTH('Ownership Option 3'!$D$22),YEAR(EU443)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU443)=MONTH('Ownership Option 3'!$D$22),YEAR(EU443)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU443)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[424,"1935-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B448>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B448))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B448))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B448)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B448))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B448))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B448))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B448>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B448))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B448))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B448)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B448))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B448))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B448))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B448>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B448))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B448))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B448)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B448))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B448))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B448))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B448>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B448))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B448))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B448)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B448))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B448))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B448))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B448>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B448))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B448))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B448)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B448))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B448))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B448))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B448>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B448))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B448)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B448))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B448)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B448))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B448)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B448))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B448))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B448-TODAY())/365.25))),\"\")","v":""},0,0,null,"1935-05-01",{"$f":"IF(AND('Cash Flows'!$L448<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I448,\"\")","v":""},{"$f":"IFERROR(IF(M448=\"\",IF(AND(L448<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L448<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L448>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L448<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L448>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L448<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L448>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L448<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L448>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L448<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L448)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L448)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L448)=MONTH('Lease Option 1'!$D$13),YEAR($L448)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1935-05-01",{"$f":"IF(AND('Cash Flows'!$L448<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I448,\"\")","v":""},{"$f":"IFERROR(IF(T448=\"\",IF(AND(S448<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S448<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S448>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S448<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S448>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S448<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S448>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S448<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S448>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S448<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S448)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S448)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L448)=MONTH('Lease Option 2'!$D$13),YEAR($L448)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z448<$AB$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z448>='Ownership Option 1'!$D$25,Z448<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z448)=MONTH('Ownership Option 1'!$D$25),YEAR($L448)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z448+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z448+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z448)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z448)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE442:AE447)>0,IF(OR(MONTH(Z448)=6,MONTH(Z448)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z448)=6,MONTH(Z448)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z448)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z448>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z448)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z448)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z448)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z448)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1935-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK448<$AB$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN448>='Ownership Option 1'!$D$25,AK448<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK448)=MONTH('Ownership Option 1'!$D$25),YEAR($AK448)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK448+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK448+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK448)=6,MONTH(AK448)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK448)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV448<$AB$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN448>='Ownership Option 1'!$D$25,AV448<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK448)=MONTH('Ownership Option 1'!$D$25),YEAR($AK448)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV448+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV448>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV448)=6,MONTH(AV448)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV448)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG448<$AB$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN448>='Ownership Option 1'!$D$25,BG448<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK448)=MONTH('Ownership Option 1'!$D$25),YEAR($AK448)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG448<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG448>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 1'!$D$22),YEAR($DN448)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG448>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG448)=MONTH('Ownership Option 1'!$D$22),YEAR(BG448)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG448)=MONTH('Ownership Option 1'!$D$22),YEAR(BG448)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG448)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1935-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT448<$BV$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN448>='Ownership Option 2'!$D$25,BT448<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT448)=MONTH('Ownership Option 2'!$D25),YEAR($BT448)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT448+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT448+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT448)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT448)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY442:BY447)>0,IF(OR(MONTH(BT448)=6,MONTH(BT448)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT448)=6,MONTH(BT448)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT448)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT448)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE448<$BV$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN448>='Ownership Option 2'!$D$25,CE448<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK448)=MONTH('Ownership Option 2'!$D$25),YEAR($AK448)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE448+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE448+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE448)=6,MONTH(CE448)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE448)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP448<$BV$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN448>='Ownership Option 2'!$D$25,CP448<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK448)=MONTH('Ownership Option 2'!$D$25),YEAR($AK448)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP448+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP448>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP448)=6,MONTH(CP448)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP448)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA448<$BV$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA448>='Ownership Option 2'!$D$25,DA448<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA448)=MONTH('Ownership Option 2'!$D$25),YEAR($DA448)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA448<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA448>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA448)=MONTH('Ownership Option 2'!$D$22),YEAR($DA448)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA448>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA448)=MONTH('Ownership Option 2'!$D$22),YEAR(DA448)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA448)=MONTH('Ownership Option 2'!$D$22),YEAR(DA448)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA448)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1935-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN448<$DP$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN448>='Ownership Option 3'!$D$25,DN448<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 3'!$D$25),YEAR($DN448)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN448+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN448+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN448)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN448)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS442:DS447)>0,IF(OR(MONTH(DN448)=6,MONTH(DN448)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN448)=6,MONTH(DN448)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN448>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN448)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN448)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN448)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN448)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY448<$DP$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY448>='Ownership Option 3'!$D$25,DY448<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY448)=MONTH('Ownership Option 3'!$D$25),YEAR($DY448)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY448+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY448+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY448)=6,MONTH(DY448)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY448)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY448>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY448)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY448)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY448)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY448)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ448<$DP$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ448>='Ownership Option 3'!$D$25,EJ448<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ448)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ448)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ448+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ448>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ448)=6,MONTH(EJ448)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ448)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ448>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ448)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ448)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ448)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ448)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ448)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU448<$DP$19,$I448,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU448>='Ownership Option 3'!$D$25,EU448<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU448)=MONTH('Ownership Option 3'!$D$25),YEAR($EU448)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU448<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU448>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU448)=MONTH('Ownership Option 3'!$D$22),YEAR($EU448)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU448>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU448)=MONTH('Ownership Option 3'!$D$22),YEAR(EU448)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU448)=MONTH('Ownership Option 3'!$D$22),YEAR(EU448)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU448)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[431,"1935-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B455>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B455))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B455))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B455)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B455))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B455))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B455))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B455>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B455))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B455))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B455)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B455))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B455))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B455))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B455>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B455))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B455))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B455)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B455))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B455))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B455))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B455>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B455))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B455))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B455)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B455))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B455))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B455))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B455>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B455))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B455))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B455)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B455))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B455))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B455))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B455>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B455))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B455)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B455))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B455)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B455))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B455)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B455))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B455))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B455-TODAY())/365.25))),\"\")","v":""},0,0,null,"1935-12-01",{"$f":"IF(AND('Cash Flows'!$L455<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I455,\"\")","v":""},{"$f":"IFERROR(IF(M455=\"\",IF(AND(L455<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L455<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L455>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L455<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L455>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L455<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L455>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L455<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L455>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L455<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L455)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L455)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L455)=MONTH('Lease Option 1'!$D$13),YEAR($L455)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1935-12-01",{"$f":"IF(AND('Cash Flows'!$L455<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I455,\"\")","v":""},{"$f":"IFERROR(IF(T455=\"\",IF(AND(S455<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S455<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S455>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S455<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S455>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S455<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S455>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S455<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S455>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S455<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S455)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S455)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L455)=MONTH('Lease Option 2'!$D$13),YEAR($L455)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z455<$AB$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z455>='Ownership Option 1'!$D$25,Z455<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z455)=MONTH('Ownership Option 1'!$D$25),YEAR($L455)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z455+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z455+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z455)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z455)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE449:AE454)>0,IF(OR(MONTH(Z455)=6,MONTH(Z455)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z455)=6,MONTH(Z455)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z455)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z455>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z455)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z455)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z455)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z455)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1935-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK455<$AB$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN455>='Ownership Option 1'!$D$25,AK455<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK455)=MONTH('Ownership Option 1'!$D$25),YEAR($AK455)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK455+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK455+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK455)=6,MONTH(AK455)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK455)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV455<$AB$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN455>='Ownership Option 1'!$D$25,AV455<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK455)=MONTH('Ownership Option 1'!$D$25),YEAR($AK455)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV455+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV455>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV455)=6,MONTH(AV455)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV455)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG455<$AB$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN455>='Ownership Option 1'!$D$25,BG455<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK455)=MONTH('Ownership Option 1'!$D$25),YEAR($AK455)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG455<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG455>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 1'!$D$22),YEAR($DN455)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG455>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG455)=MONTH('Ownership Option 1'!$D$22),YEAR(BG455)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG455)=MONTH('Ownership Option 1'!$D$22),YEAR(BG455)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG455)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1935-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT455<$BV$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN455>='Ownership Option 2'!$D$25,BT455<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT455)=MONTH('Ownership Option 2'!$D25),YEAR($BT455)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT455+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT455+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT455)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT455)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY449:BY454)>0,IF(OR(MONTH(BT455)=6,MONTH(BT455)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT455)=6,MONTH(BT455)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT455)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT455)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE455<$BV$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN455>='Ownership Option 2'!$D$25,CE455<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK455)=MONTH('Ownership Option 2'!$D$25),YEAR($AK455)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE455+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE455+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE455)=6,MONTH(CE455)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE455)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP455<$BV$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN455>='Ownership Option 2'!$D$25,CP455<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK455)=MONTH('Ownership Option 2'!$D$25),YEAR($AK455)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP455+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP455>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP455)=6,MONTH(CP455)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP455)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA455<$BV$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA455>='Ownership Option 2'!$D$25,DA455<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA455)=MONTH('Ownership Option 2'!$D$25),YEAR($DA455)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA455<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA455>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA455)=MONTH('Ownership Option 2'!$D$22),YEAR($DA455)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA455>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA455)=MONTH('Ownership Option 2'!$D$22),YEAR(DA455)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA455)=MONTH('Ownership Option 2'!$D$22),YEAR(DA455)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA455)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1935-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN455<$DP$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN455>='Ownership Option 3'!$D$25,DN455<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 3'!$D$25),YEAR($DN455)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN455+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN455+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN455)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN455)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS449:DS454)>0,IF(OR(MONTH(DN455)=6,MONTH(DN455)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN455)=6,MONTH(DN455)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN455>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN455)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN455)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN455)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN455)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY455<$DP$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY455>='Ownership Option 3'!$D$25,DY455<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY455)=MONTH('Ownership Option 3'!$D$25),YEAR($DY455)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY455+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY455+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY455)=6,MONTH(DY455)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY455)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY455>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY455)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY455)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY455)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY455)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ455<$DP$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ455>='Ownership Option 3'!$D$25,EJ455<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ455)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ455)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ455+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ455>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ455)=6,MONTH(EJ455)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ455)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ455>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ455)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ455)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ455)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ455)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ455)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1935-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU455<$DP$19,$I455,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU455>='Ownership Option 3'!$D$25,EU455<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU455)=MONTH('Ownership Option 3'!$D$25),YEAR($EU455)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU455<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU455>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU455)=MONTH('Ownership Option 3'!$D$22),YEAR($EU455)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU455>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU455)=MONTH('Ownership Option 3'!$D$22),YEAR(EU455)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU455)=MONTH('Ownership Option 3'!$D$22),YEAR(EU455)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU455)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[435,"1936-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B459>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B459))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B459))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B459)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B459))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B459))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B459))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B459>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B459))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B459))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B459)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B459))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B459))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B459))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B459>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B459))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B459))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B459)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B459))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B459))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B459))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B459>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B459))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B459))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B459)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B459))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B459))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B459))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B459>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B459))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B459))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B459)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B459))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B459))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B459))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B459>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B459))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B459)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B459))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B459)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B459))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B459)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B459))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B459))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B459-TODAY())/365.25))),\"\")","v":""},0,0,null,"1936-04-01",{"$f":"IF(AND('Cash Flows'!$L459<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I459,\"\")","v":""},{"$f":"IFERROR(IF(M459=\"\",IF(AND(L459<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L459<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L459>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L459<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L459>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L459<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L459>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L459<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L459>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L459<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L459)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L459)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L459)=MONTH('Lease Option 1'!$D$13),YEAR($L459)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1936-04-01",{"$f":"IF(AND('Cash Flows'!$L459<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I459,\"\")","v":""},{"$f":"IFERROR(IF(T459=\"\",IF(AND(S459<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S459<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S459>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S459<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S459>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S459<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S459>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S459<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S459>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S459<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S459)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S459)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L459)=MONTH('Lease Option 2'!$D$13),YEAR($L459)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z459<$AB$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z459>='Ownership Option 1'!$D$25,Z459<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z459)=MONTH('Ownership Option 1'!$D$25),YEAR($L459)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z459+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z459+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z459)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z459)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE453:AE458)>0,IF(OR(MONTH(Z459)=6,MONTH(Z459)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z459)=6,MONTH(Z459)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z459)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z459>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z459)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z459)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z459)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z459)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1936-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK459<$AB$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN459>='Ownership Option 1'!$D$25,AK459<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK459)=MONTH('Ownership Option 1'!$D$25),YEAR($AK459)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK459+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK459+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK459)=6,MONTH(AK459)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK459)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV459<$AB$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN459>='Ownership Option 1'!$D$25,AV459<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK459)=MONTH('Ownership Option 1'!$D$25),YEAR($AK459)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV459+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV459>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV459)=6,MONTH(AV459)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV459)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG459<$AB$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN459>='Ownership Option 1'!$D$25,BG459<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK459)=MONTH('Ownership Option 1'!$D$25),YEAR($AK459)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG459<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG459>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 1'!$D$22),YEAR($DN459)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG459>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG459)=MONTH('Ownership Option 1'!$D$22),YEAR(BG459)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG459)=MONTH('Ownership Option 1'!$D$22),YEAR(BG459)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG459)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT459<$BV$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN459>='Ownership Option 2'!$D$25,BT459<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT459)=MONTH('Ownership Option 2'!$D25),YEAR($BT459)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT459+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT459+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT459)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT459)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY453:BY458)>0,IF(OR(MONTH(BT459)=6,MONTH(BT459)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT459)=6,MONTH(BT459)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT459)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT459)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE459<$BV$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN459>='Ownership Option 2'!$D$25,CE459<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK459)=MONTH('Ownership Option 2'!$D$25),YEAR($AK459)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE459+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE459+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE459)=6,MONTH(CE459)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE459)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP459<$BV$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN459>='Ownership Option 2'!$D$25,CP459<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK459)=MONTH('Ownership Option 2'!$D$25),YEAR($AK459)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP459+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP459>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP459)=6,MONTH(CP459)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP459)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA459<$BV$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA459>='Ownership Option 2'!$D$25,DA459<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA459)=MONTH('Ownership Option 2'!$D$25),YEAR($DA459)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA459<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA459>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA459)=MONTH('Ownership Option 2'!$D$22),YEAR($DA459)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA459>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA459)=MONTH('Ownership Option 2'!$D$22),YEAR(DA459)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA459)=MONTH('Ownership Option 2'!$D$22),YEAR(DA459)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA459)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN459<$DP$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN459>='Ownership Option 3'!$D$25,DN459<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 3'!$D$25),YEAR($DN459)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN459+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN459+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN459)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN459)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS453:DS458)>0,IF(OR(MONTH(DN459)=6,MONTH(DN459)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN459)=6,MONTH(DN459)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN459>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN459)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN459)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN459)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN459)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY459<$DP$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY459>='Ownership Option 3'!$D$25,DY459<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY459)=MONTH('Ownership Option 3'!$D$25),YEAR($DY459)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY459+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY459+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY459)=6,MONTH(DY459)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY459)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY459>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY459)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY459)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY459)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY459)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ459<$DP$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ459>='Ownership Option 3'!$D$25,EJ459<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ459)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ459)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ459+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ459>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ459)=6,MONTH(EJ459)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ459)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ459>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ459)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ459)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ459)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ459)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ459)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU459<$DP$19,$I459,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU459>='Ownership Option 3'!$D$25,EU459<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU459)=MONTH('Ownership Option 3'!$D$25),YEAR($EU459)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU459<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU459>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU459)=MONTH('Ownership Option 3'!$D$22),YEAR($EU459)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU459>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU459)=MONTH('Ownership Option 3'!$D$22),YEAR(EU459)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU459)=MONTH('Ownership Option 3'!$D$22),YEAR(EU459)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU459)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[436,"1936-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B460>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B460))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B460))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B460)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B460))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B460))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B460))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B460>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B460))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B460))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B460)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B460))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B460))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B460))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B460>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B460))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B460))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B460)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B460))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B460))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B460))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B460>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B460))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B460))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B460)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B460))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B460))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B460))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B460>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B460))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B460))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B460)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B460))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B460))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B460))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B460>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B460))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B460)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B460))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B460)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B460))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B460)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B460))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B460))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B460-TODAY())/365.25))),\"\")","v":""},0,0,null,"1936-05-01",{"$f":"IF(AND('Cash Flows'!$L460<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I460,\"\")","v":""},{"$f":"IFERROR(IF(M460=\"\",IF(AND(L460<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L460<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L460>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L460<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L460>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L460<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L460>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L460<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L460>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L460<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L460)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L460)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L460)=MONTH('Lease Option 1'!$D$13),YEAR($L460)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1936-05-01",{"$f":"IF(AND('Cash Flows'!$L460<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I460,\"\")","v":""},{"$f":"IFERROR(IF(T460=\"\",IF(AND(S460<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S460<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S460>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S460<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S460>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S460<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S460>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S460<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S460>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S460<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S460)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S460)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L460)=MONTH('Lease Option 2'!$D$13),YEAR($L460)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z460<$AB$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z460>='Ownership Option 1'!$D$25,Z460<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z460)=MONTH('Ownership Option 1'!$D$25),YEAR($L460)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z460+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z460+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z460)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z460)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE454:AE459)>0,IF(OR(MONTH(Z460)=6,MONTH(Z460)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z460)=6,MONTH(Z460)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z460)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z460>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z460)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z460)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z460)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z460)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1936-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK460<$AB$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN460>='Ownership Option 1'!$D$25,AK460<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK460)=MONTH('Ownership Option 1'!$D$25),YEAR($AK460)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK460+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK460+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK460)=6,MONTH(AK460)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK460)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV460<$AB$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN460>='Ownership Option 1'!$D$25,AV460<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK460)=MONTH('Ownership Option 1'!$D$25),YEAR($AK460)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV460+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV460>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV460)=6,MONTH(AV460)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV460)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG460<$AB$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN460>='Ownership Option 1'!$D$25,BG460<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK460)=MONTH('Ownership Option 1'!$D$25),YEAR($AK460)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG460<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG460>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 1'!$D$22),YEAR($DN460)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG460>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG460)=MONTH('Ownership Option 1'!$D$22),YEAR(BG460)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG460)=MONTH('Ownership Option 1'!$D$22),YEAR(BG460)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG460)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT460<$BV$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN460>='Ownership Option 2'!$D$25,BT460<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT460)=MONTH('Ownership Option 2'!$D25),YEAR($BT460)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT460+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT460+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT460)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT460)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY454:BY459)>0,IF(OR(MONTH(BT460)=6,MONTH(BT460)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT460)=6,MONTH(BT460)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT460)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT460)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE460<$BV$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN460>='Ownership Option 2'!$D$25,CE460<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK460)=MONTH('Ownership Option 2'!$D$25),YEAR($AK460)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE460+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE460+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE460)=6,MONTH(CE460)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE460)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP460<$BV$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN460>='Ownership Option 2'!$D$25,CP460<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK460)=MONTH('Ownership Option 2'!$D$25),YEAR($AK460)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP460+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP460>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP460)=6,MONTH(CP460)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP460)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA460<$BV$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA460>='Ownership Option 2'!$D$25,DA460<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA460)=MONTH('Ownership Option 2'!$D$25),YEAR($DA460)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA460<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA460>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA460)=MONTH('Ownership Option 2'!$D$22),YEAR($DA460)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA460>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA460)=MONTH('Ownership Option 2'!$D$22),YEAR(DA460)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA460)=MONTH('Ownership Option 2'!$D$22),YEAR(DA460)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA460)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN460<$DP$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN460>='Ownership Option 3'!$D$25,DN460<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 3'!$D$25),YEAR($DN460)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN460+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN460+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN460)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN460)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS454:DS459)>0,IF(OR(MONTH(DN460)=6,MONTH(DN460)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN460)=6,MONTH(DN460)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN460>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN460)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN460)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN460)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN460)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY460<$DP$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY460>='Ownership Option 3'!$D$25,DY460<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY460)=MONTH('Ownership Option 3'!$D$25),YEAR($DY460)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY460+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY460+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY460)=6,MONTH(DY460)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY460)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY460>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY460)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY460)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY460)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY460)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ460<$DP$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ460>='Ownership Option 3'!$D$25,EJ460<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ460)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ460)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ460+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ460>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ460)=6,MONTH(EJ460)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ460)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ460>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ460)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ460)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ460)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ460)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ460)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU460<$DP$19,$I460,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU460>='Ownership Option 3'!$D$25,EU460<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU460)=MONTH('Ownership Option 3'!$D$25),YEAR($EU460)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU460<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU460>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU460)=MONTH('Ownership Option 3'!$D$22),YEAR($EU460)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU460>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU460)=MONTH('Ownership Option 3'!$D$22),YEAR(EU460)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU460)=MONTH('Ownership Option 3'!$D$22),YEAR(EU460)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU460)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[441,"1936-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B465>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B465))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B465))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B465)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B465))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B465))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B465))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B465>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B465))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B465))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B465)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B465))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B465))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B465))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B465>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B465))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B465))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B465)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B465))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B465))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B465))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B465>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B465))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B465))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B465)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B465))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B465))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B465))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B465>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B465))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B465))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B465)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B465))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B465))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B465))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B465>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B465))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B465)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B465))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B465)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B465))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B465)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B465))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B465))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B465-TODAY())/365.25))),\"\")","v":""},0,0,null,"1936-10-01",{"$f":"IF(AND('Cash Flows'!$L465<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I465,\"\")","v":""},{"$f":"IFERROR(IF(M465=\"\",IF(AND(L465<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L465<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L465>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L465<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L465>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L465<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L465>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L465<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L465>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L465<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L465)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L465)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L465)=MONTH('Lease Option 1'!$D$13),YEAR($L465)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1936-10-01",{"$f":"IF(AND('Cash Flows'!$L465<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I465,\"\")","v":""},{"$f":"IFERROR(IF(T465=\"\",IF(AND(S465<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S465<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S465>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S465<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S465>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S465<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S465>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S465<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S465>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S465<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S465)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S465)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L465)=MONTH('Lease Option 2'!$D$13),YEAR($L465)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z465<$AB$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z465>='Ownership Option 1'!$D$25,Z465<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z465)=MONTH('Ownership Option 1'!$D$25),YEAR($L465)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z465+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z465+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z465)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z465)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE459:AE464)>0,IF(OR(MONTH(Z465)=6,MONTH(Z465)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z465)=6,MONTH(Z465)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z465)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z465>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z465)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z465)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z465)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z465)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1936-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK465<$AB$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN465>='Ownership Option 1'!$D$25,AK465<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK465)=MONTH('Ownership Option 1'!$D$25),YEAR($AK465)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK465+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK465+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK465)=6,MONTH(AK465)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK465)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV465<$AB$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN465>='Ownership Option 1'!$D$25,AV465<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK465)=MONTH('Ownership Option 1'!$D$25),YEAR($AK465)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV465+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV465>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV465)=6,MONTH(AV465)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV465)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG465<$AB$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN465>='Ownership Option 1'!$D$25,BG465<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK465)=MONTH('Ownership Option 1'!$D$25),YEAR($AK465)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG465<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG465>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 1'!$D$22),YEAR($DN465)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG465>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG465)=MONTH('Ownership Option 1'!$D$22),YEAR(BG465)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG465)=MONTH('Ownership Option 1'!$D$22),YEAR(BG465)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG465)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT465<$BV$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN465>='Ownership Option 2'!$D$25,BT465<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT465)=MONTH('Ownership Option 2'!$D25),YEAR($BT465)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT465+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT465+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT465)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT465)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY459:BY464)>0,IF(OR(MONTH(BT465)=6,MONTH(BT465)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT465)=6,MONTH(BT465)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT465)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT465)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE465<$BV$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN465>='Ownership Option 2'!$D$25,CE465<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK465)=MONTH('Ownership Option 2'!$D$25),YEAR($AK465)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE465+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE465+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE465)=6,MONTH(CE465)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE465)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP465<$BV$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN465>='Ownership Option 2'!$D$25,CP465<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK465)=MONTH('Ownership Option 2'!$D$25),YEAR($AK465)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP465+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP465>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP465)=6,MONTH(CP465)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP465)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA465<$BV$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA465>='Ownership Option 2'!$D$25,DA465<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA465)=MONTH('Ownership Option 2'!$D$25),YEAR($DA465)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA465<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA465>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA465)=MONTH('Ownership Option 2'!$D$22),YEAR($DA465)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA465>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA465)=MONTH('Ownership Option 2'!$D$22),YEAR(DA465)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA465)=MONTH('Ownership Option 2'!$D$22),YEAR(DA465)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA465)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1936-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN465<$DP$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN465>='Ownership Option 3'!$D$25,DN465<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 3'!$D$25),YEAR($DN465)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN465+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN465+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN465)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN465)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS459:DS464)>0,IF(OR(MONTH(DN465)=6,MONTH(DN465)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN465)=6,MONTH(DN465)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN465>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN465)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN465)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN465)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN465)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY465<$DP$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY465>='Ownership Option 3'!$D$25,DY465<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY465)=MONTH('Ownership Option 3'!$D$25),YEAR($DY465)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY465+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY465+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY465)=6,MONTH(DY465)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY465)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY465>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY465)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY465)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY465)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY465)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ465<$DP$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ465>='Ownership Option 3'!$D$25,EJ465<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ465)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ465)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ465+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ465>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ465)=6,MONTH(EJ465)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ465)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ465>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ465)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ465)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ465)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ465)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ465)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1936-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU465<$DP$19,$I465,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU465>='Ownership Option 3'!$D$25,EU465<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU465)=MONTH('Ownership Option 3'!$D$25),YEAR($EU465)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU465<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU465>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU465)=MONTH('Ownership Option 3'!$D$22),YEAR($EU465)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU465>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU465)=MONTH('Ownership Option 3'!$D$22),YEAR(EU465)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU465)=MONTH('Ownership Option 3'!$D$22),YEAR(EU465)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU465)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[446,"1937-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B470>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B470))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B470))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B470)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B470))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B470))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B470))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B470>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B470))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B470))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B470)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B470))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B470))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B470))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B470>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B470))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B470))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B470)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B470))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B470))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B470))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B470>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B470))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B470))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B470)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B470))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B470))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B470))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B470>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B470))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B470))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B470)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B470))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B470))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B470))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B470>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B470))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B470)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B470))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B470)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B470))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B470)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B470))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B470))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B470-TODAY())/365.25))),\"\")","v":""},0,0,null,"1937-03-01",{"$f":"IF(AND('Cash Flows'!$L470<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I470,\"\")","v":""},{"$f":"IFERROR(IF(M470=\"\",IF(AND(L470<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L470<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L470>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L470<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L470>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L470<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L470>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L470<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L470>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L470<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L470)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L470)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L470)=MONTH('Lease Option 1'!$D$13),YEAR($L470)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1937-03-01",{"$f":"IF(AND('Cash Flows'!$L470<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I470,\"\")","v":""},{"$f":"IFERROR(IF(T470=\"\",IF(AND(S470<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S470<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S470>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S470<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S470>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S470<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S470>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S470<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S470>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S470<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S470)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S470)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L470)=MONTH('Lease Option 2'!$D$13),YEAR($L470)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z470<$AB$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z470>='Ownership Option 1'!$D$25,Z470<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z470)=MONTH('Ownership Option 1'!$D$25),YEAR($L470)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z470+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z470+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z470)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z470)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE464:AE469)>0,IF(OR(MONTH(Z470)=6,MONTH(Z470)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z470)=6,MONTH(Z470)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z470)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z470>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z470)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z470)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z470)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z470)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1937-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK470<$AB$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN470>='Ownership Option 1'!$D$25,AK470<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK470)=MONTH('Ownership Option 1'!$D$25),YEAR($AK470)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK470+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK470+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK470)=6,MONTH(AK470)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK470)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV470<$AB$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN470>='Ownership Option 1'!$D$25,AV470<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK470)=MONTH('Ownership Option 1'!$D$25),YEAR($AK470)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV470+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV470>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV470)=6,MONTH(AV470)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV470)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG470<$AB$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN470>='Ownership Option 1'!$D$25,BG470<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK470)=MONTH('Ownership Option 1'!$D$25),YEAR($AK470)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG470<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG470>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 1'!$D$22),YEAR($DN470)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG470>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG470)=MONTH('Ownership Option 1'!$D$22),YEAR(BG470)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG470)=MONTH('Ownership Option 1'!$D$22),YEAR(BG470)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG470)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT470<$BV$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN470>='Ownership Option 2'!$D$25,BT470<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT470)=MONTH('Ownership Option 2'!$D25),YEAR($BT470)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT470+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT470+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT470)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT470)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY464:BY469)>0,IF(OR(MONTH(BT470)=6,MONTH(BT470)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT470)=6,MONTH(BT470)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT470)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT470)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE470<$BV$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN470>='Ownership Option 2'!$D$25,CE470<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK470)=MONTH('Ownership Option 2'!$D$25),YEAR($AK470)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE470+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE470+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE470)=6,MONTH(CE470)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE470)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP470<$BV$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN470>='Ownership Option 2'!$D$25,CP470<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK470)=MONTH('Ownership Option 2'!$D$25),YEAR($AK470)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP470+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP470>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP470)=6,MONTH(CP470)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP470)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA470<$BV$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA470>='Ownership Option 2'!$D$25,DA470<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA470)=MONTH('Ownership Option 2'!$D$25),YEAR($DA470)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA470<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA470>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA470)=MONTH('Ownership Option 2'!$D$22),YEAR($DA470)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA470>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA470)=MONTH('Ownership Option 2'!$D$22),YEAR(DA470)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA470)=MONTH('Ownership Option 2'!$D$22),YEAR(DA470)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA470)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN470<$DP$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN470>='Ownership Option 3'!$D$25,DN470<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 3'!$D$25),YEAR($DN470)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN470+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN470+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN470)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN470)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS464:DS469)>0,IF(OR(MONTH(DN470)=6,MONTH(DN470)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN470)=6,MONTH(DN470)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN470>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN470)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN470)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN470)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN470)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY470<$DP$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY470>='Ownership Option 3'!$D$25,DY470<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY470)=MONTH('Ownership Option 3'!$D$25),YEAR($DY470)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY470+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY470+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY470)=6,MONTH(DY470)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY470)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY470>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY470)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY470)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY470)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY470)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ470<$DP$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ470>='Ownership Option 3'!$D$25,EJ470<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ470)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ470)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ470+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ470>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ470)=6,MONTH(EJ470)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ470)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ470>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ470)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ470)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ470)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ470)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ470)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU470<$DP$19,$I470,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU470>='Ownership Option 3'!$D$25,EU470<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU470)=MONTH('Ownership Option 3'!$D$25),YEAR($EU470)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU470<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU470>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU470)=MONTH('Ownership Option 3'!$D$22),YEAR($EU470)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU470>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU470)=MONTH('Ownership Option 3'!$D$22),YEAR(EU470)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU470)=MONTH('Ownership Option 3'!$D$22),YEAR(EU470)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU470)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[451,"1937-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B475>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B475))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B475))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B475)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B475))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B475))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B475))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B475>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B475))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B475))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B475)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B475))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B475))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B475))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B475>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B475))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B475))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B475)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B475))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B475))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B475))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B475>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B475))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B475))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B475)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B475))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B475))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B475))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B475>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B475))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B475))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B475)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B475))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B475))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B475))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B475>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B475))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B475)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B475))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B475)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B475))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B475)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B475))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B475))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B475-TODAY())/365.25))),\"\")","v":""},0,0,null,"1937-08-01",{"$f":"IF(AND('Cash Flows'!$L475<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I475,\"\")","v":""},{"$f":"IFERROR(IF(M475=\"\",IF(AND(L475<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L475<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L475>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L475<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L475>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L475<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L475>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L475<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L475>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L475<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L475)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L475)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L475)=MONTH('Lease Option 1'!$D$13),YEAR($L475)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1937-08-01",{"$f":"IF(AND('Cash Flows'!$L475<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I475,\"\")","v":""},{"$f":"IFERROR(IF(T475=\"\",IF(AND(S475<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S475<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S475>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S475<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S475>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S475<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S475>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S475<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S475>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S475<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S475)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S475)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L475)=MONTH('Lease Option 2'!$D$13),YEAR($L475)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z475<$AB$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z475>='Ownership Option 1'!$D$25,Z475<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z475)=MONTH('Ownership Option 1'!$D$25),YEAR($L475)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z475+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z475+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z475)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z475)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE469:AE474)>0,IF(OR(MONTH(Z475)=6,MONTH(Z475)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z475)=6,MONTH(Z475)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z475)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z475>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z475)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z475)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z475)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z475)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1937-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK475<$AB$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN475>='Ownership Option 1'!$D$25,AK475<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK475)=MONTH('Ownership Option 1'!$D$25),YEAR($AK475)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK475+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK475+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK475)=6,MONTH(AK475)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK475)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV475<$AB$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN475>='Ownership Option 1'!$D$25,AV475<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK475)=MONTH('Ownership Option 1'!$D$25),YEAR($AK475)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV475+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV475>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV475)=6,MONTH(AV475)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV475)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG475<$AB$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN475>='Ownership Option 1'!$D$25,BG475<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK475)=MONTH('Ownership Option 1'!$D$25),YEAR($AK475)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG475<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG475>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 1'!$D$22),YEAR($DN475)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG475>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG475)=MONTH('Ownership Option 1'!$D$22),YEAR(BG475)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG475)=MONTH('Ownership Option 1'!$D$22),YEAR(BG475)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG475)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT475<$BV$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN475>='Ownership Option 2'!$D$25,BT475<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT475)=MONTH('Ownership Option 2'!$D25),YEAR($BT475)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT475+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT475+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT475)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT475)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY469:BY474)>0,IF(OR(MONTH(BT475)=6,MONTH(BT475)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT475)=6,MONTH(BT475)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT475)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT475)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE475<$BV$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN475>='Ownership Option 2'!$D$25,CE475<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK475)=MONTH('Ownership Option 2'!$D$25),YEAR($AK475)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE475+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE475+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE475)=6,MONTH(CE475)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE475)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP475<$BV$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN475>='Ownership Option 2'!$D$25,CP475<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK475)=MONTH('Ownership Option 2'!$D$25),YEAR($AK475)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP475+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP475>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP475)=6,MONTH(CP475)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP475)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA475<$BV$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA475>='Ownership Option 2'!$D$25,DA475<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA475)=MONTH('Ownership Option 2'!$D$25),YEAR($DA475)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA475<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA475>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA475)=MONTH('Ownership Option 2'!$D$22),YEAR($DA475)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA475>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA475)=MONTH('Ownership Option 2'!$D$22),YEAR(DA475)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA475)=MONTH('Ownership Option 2'!$D$22),YEAR(DA475)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA475)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN475<$DP$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN475>='Ownership Option 3'!$D$25,DN475<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 3'!$D$25),YEAR($DN475)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN475+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN475+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN475)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN475)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS469:DS474)>0,IF(OR(MONTH(DN475)=6,MONTH(DN475)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN475)=6,MONTH(DN475)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN475>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN475)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN475)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN475)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN475)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY475<$DP$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY475>='Ownership Option 3'!$D$25,DY475<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY475)=MONTH('Ownership Option 3'!$D$25),YEAR($DY475)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY475+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY475+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY475)=6,MONTH(DY475)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY475)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY475>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY475)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY475)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY475)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY475)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ475<$DP$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ475>='Ownership Option 3'!$D$25,EJ475<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ475)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ475)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ475+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ475>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ475)=6,MONTH(EJ475)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ475)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ475>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ475)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ475)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ475)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ475)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ475)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU475<$DP$19,$I475,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU475>='Ownership Option 3'!$D$25,EU475<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU475)=MONTH('Ownership Option 3'!$D$25),YEAR($EU475)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU475<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU475>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU475)=MONTH('Ownership Option 3'!$D$22),YEAR($EU475)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU475>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU475)=MONTH('Ownership Option 3'!$D$22),YEAR(EU475)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU475)=MONTH('Ownership Option 3'!$D$22),YEAR(EU475)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU475)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[452,"1937-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B476>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B476))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B476))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B476)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B476))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B476))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B476))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B476>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B476))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B476))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B476)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B476))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B476))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B476))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B476>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B476))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B476))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B476)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B476))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B476))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B476))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B476>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B476))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B476))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B476)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B476))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B476))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B476))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B476>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B476))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B476))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B476)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B476))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B476))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B476))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B476>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B476))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B476)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B476))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B476)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B476))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B476)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B476))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B476))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B476-TODAY())/365.25))),\"\")","v":""},0,0,null,"1937-09-01",{"$f":"IF(AND('Cash Flows'!$L476<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I476,\"\")","v":""},{"$f":"IFERROR(IF(M476=\"\",IF(AND(L476<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L476<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L476>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L476<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L476>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L476<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L476>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L476<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L476>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L476<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L476)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L476)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L476)=MONTH('Lease Option 1'!$D$13),YEAR($L476)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1937-09-01",{"$f":"IF(AND('Cash Flows'!$L476<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I476,\"\")","v":""},{"$f":"IFERROR(IF(T476=\"\",IF(AND(S476<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S476<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S476>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S476<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S476>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S476<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S476>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S476<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S476>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S476<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S476)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S476)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L476)=MONTH('Lease Option 2'!$D$13),YEAR($L476)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z476<$AB$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z476>='Ownership Option 1'!$D$25,Z476<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z476)=MONTH('Ownership Option 1'!$D$25),YEAR($L476)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z476+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z476+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z476)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z476)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE470:AE475)>0,IF(OR(MONTH(Z476)=6,MONTH(Z476)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z476)=6,MONTH(Z476)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z476)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z476>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z476)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z476)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z476)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z476)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1937-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK476<$AB$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN476>='Ownership Option 1'!$D$25,AK476<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK476)=MONTH('Ownership Option 1'!$D$25),YEAR($AK476)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK476+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK476+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK476)=6,MONTH(AK476)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK476)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV476<$AB$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN476>='Ownership Option 1'!$D$25,AV476<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK476)=MONTH('Ownership Option 1'!$D$25),YEAR($AK476)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV476+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV476>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV476)=6,MONTH(AV476)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV476)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG476<$AB$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN476>='Ownership Option 1'!$D$25,BG476<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK476)=MONTH('Ownership Option 1'!$D$25),YEAR($AK476)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG476<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG476>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 1'!$D$22),YEAR($DN476)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG476>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG476)=MONTH('Ownership Option 1'!$D$22),YEAR(BG476)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG476)=MONTH('Ownership Option 1'!$D$22),YEAR(BG476)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG476)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT476<$BV$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN476>='Ownership Option 2'!$D$25,BT476<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT476)=MONTH('Ownership Option 2'!$D25),YEAR($BT476)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT476+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT476+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT476)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT476)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY470:BY475)>0,IF(OR(MONTH(BT476)=6,MONTH(BT476)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT476)=6,MONTH(BT476)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT476)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT476)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE476<$BV$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN476>='Ownership Option 2'!$D$25,CE476<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK476)=MONTH('Ownership Option 2'!$D$25),YEAR($AK476)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE476+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE476+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE476)=6,MONTH(CE476)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE476)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP476<$BV$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN476>='Ownership Option 2'!$D$25,CP476<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK476)=MONTH('Ownership Option 2'!$D$25),YEAR($AK476)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP476+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP476>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP476)=6,MONTH(CP476)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP476)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA476<$BV$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA476>='Ownership Option 2'!$D$25,DA476<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA476)=MONTH('Ownership Option 2'!$D$25),YEAR($DA476)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA476<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA476>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA476)=MONTH('Ownership Option 2'!$D$22),YEAR($DA476)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA476>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA476)=MONTH('Ownership Option 2'!$D$22),YEAR(DA476)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA476)=MONTH('Ownership Option 2'!$D$22),YEAR(DA476)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA476)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1937-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN476<$DP$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN476>='Ownership Option 3'!$D$25,DN476<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 3'!$D$25),YEAR($DN476)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN476+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN476+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN476)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN476)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS470:DS475)>0,IF(OR(MONTH(DN476)=6,MONTH(DN476)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN476)=6,MONTH(DN476)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN476>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN476)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN476)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN476)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN476)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY476<$DP$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY476>='Ownership Option 3'!$D$25,DY476<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY476)=MONTH('Ownership Option 3'!$D$25),YEAR($DY476)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY476+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY476+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY476)=6,MONTH(DY476)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY476)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY476>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY476)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY476)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY476)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY476)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ476<$DP$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ476>='Ownership Option 3'!$D$25,EJ476<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ476)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ476)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ476+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ476>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ476)=6,MONTH(EJ476)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ476)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ476>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ476)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ476)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ476)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ476)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ476)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1937-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU476<$DP$19,$I476,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU476>='Ownership Option 3'!$D$25,EU476<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU476)=MONTH('Ownership Option 3'!$D$25),YEAR($EU476)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU476<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU476>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU476)=MONTH('Ownership Option 3'!$D$22),YEAR($EU476)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU476>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU476)=MONTH('Ownership Option 3'!$D$22),YEAR(EU476)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU476)=MONTH('Ownership Option 3'!$D$22),YEAR(EU476)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU476)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[457,"1938-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B481>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B481))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B481))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B481)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B481))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B481))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B481))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B481>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B481))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B481))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B481)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B481))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B481))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B481))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B481>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B481))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B481))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B481)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B481))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B481))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B481))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B481>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B481))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B481))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B481)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B481))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B481))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B481))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B481>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B481))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B481))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B481)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B481))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B481))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B481))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B481>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B481))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B481)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B481))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B481)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B481))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B481)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B481))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B481))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B481-TODAY())/365.25))),\"\")","v":""},0,0,null,"1938-02-01",{"$f":"IF(AND('Cash Flows'!$L481<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I481,\"\")","v":""},{"$f":"IFERROR(IF(M481=\"\",IF(AND(L481<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L481<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L481>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L481<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L481>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L481<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L481>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L481<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L481>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L481<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L481)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L481)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L481)=MONTH('Lease Option 1'!$D$13),YEAR($L481)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1938-02-01",{"$f":"IF(AND('Cash Flows'!$L481<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I481,\"\")","v":""},{"$f":"IFERROR(IF(T481=\"\",IF(AND(S481<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S481<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S481>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S481<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S481>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S481<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S481>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S481<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S481>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S481<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S481)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S481)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L481)=MONTH('Lease Option 2'!$D$13),YEAR($L481)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z481<$AB$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z481>='Ownership Option 1'!$D$25,Z481<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z481)=MONTH('Ownership Option 1'!$D$25),YEAR($L481)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z481+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z481+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z481)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z481)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE475:AE480)>0,IF(OR(MONTH(Z481)=6,MONTH(Z481)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z481)=6,MONTH(Z481)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z481)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z481>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z481)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z481)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z481)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z481)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1938-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK481<$AB$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN481>='Ownership Option 1'!$D$25,AK481<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK481)=MONTH('Ownership Option 1'!$D$25),YEAR($AK481)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK481+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK481+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK481)=6,MONTH(AK481)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK481)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV481<$AB$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN481>='Ownership Option 1'!$D$25,AV481<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK481)=MONTH('Ownership Option 1'!$D$25),YEAR($AK481)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV481+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV481>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV481)=6,MONTH(AV481)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV481)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG481<$AB$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN481>='Ownership Option 1'!$D$25,BG481<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK481)=MONTH('Ownership Option 1'!$D$25),YEAR($AK481)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG481<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG481>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 1'!$D$22),YEAR($DN481)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG481>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG481)=MONTH('Ownership Option 1'!$D$22),YEAR(BG481)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG481)=MONTH('Ownership Option 1'!$D$22),YEAR(BG481)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG481)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT481<$BV$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN481>='Ownership Option 2'!$D$25,BT481<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT481)=MONTH('Ownership Option 2'!$D25),YEAR($BT481)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT481+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT481+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT481)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT481)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY475:BY480)>0,IF(OR(MONTH(BT481)=6,MONTH(BT481)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT481)=6,MONTH(BT481)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT481)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT481)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE481<$BV$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN481>='Ownership Option 2'!$D$25,CE481<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK481)=MONTH('Ownership Option 2'!$D$25),YEAR($AK481)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE481+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE481+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE481)=6,MONTH(CE481)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE481)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP481<$BV$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN481>='Ownership Option 2'!$D$25,CP481<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK481)=MONTH('Ownership Option 2'!$D$25),YEAR($AK481)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP481+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP481>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP481)=6,MONTH(CP481)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP481)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA481<$BV$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA481>='Ownership Option 2'!$D$25,DA481<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA481)=MONTH('Ownership Option 2'!$D$25),YEAR($DA481)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA481<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA481>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA481)=MONTH('Ownership Option 2'!$D$22),YEAR($DA481)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA481>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA481)=MONTH('Ownership Option 2'!$D$22),YEAR(DA481)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA481)=MONTH('Ownership Option 2'!$D$22),YEAR(DA481)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA481)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN481<$DP$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN481>='Ownership Option 3'!$D$25,DN481<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 3'!$D$25),YEAR($DN481)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN481+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN481+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN481)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN481)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS475:DS480)>0,IF(OR(MONTH(DN481)=6,MONTH(DN481)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN481)=6,MONTH(DN481)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN481>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN481)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN481)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN481)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN481)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY481<$DP$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY481>='Ownership Option 3'!$D$25,DY481<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY481)=MONTH('Ownership Option 3'!$D$25),YEAR($DY481)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY481+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY481+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY481)=6,MONTH(DY481)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY481)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY481>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY481)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY481)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY481)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY481)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ481<$DP$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ481>='Ownership Option 3'!$D$25,EJ481<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ481)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ481)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ481+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ481>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ481)=6,MONTH(EJ481)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ481)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ481>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ481)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ481)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ481)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ481)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ481)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU481<$DP$19,$I481,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU481>='Ownership Option 3'!$D$25,EU481<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU481)=MONTH('Ownership Option 3'!$D$25),YEAR($EU481)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU481<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU481>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU481)=MONTH('Ownership Option 3'!$D$22),YEAR($EU481)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU481>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU481)=MONTH('Ownership Option 3'!$D$22),YEAR(EU481)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU481)=MONTH('Ownership Option 3'!$D$22),YEAR(EU481)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU481)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[462,"1938-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B486>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B486))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B486))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B486)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B486))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B486))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B486))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B486>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B486))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B486))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B486)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B486))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B486))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B486))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B486>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B486))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B486))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B486)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B486))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B486))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B486))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B486>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B486))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B486))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B486)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B486))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B486))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B486))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B486>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B486))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B486))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B486)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B486))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B486))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B486))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B486>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B486))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B486)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B486))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B486)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B486))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B486)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B486))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B486))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B486-TODAY())/365.25))),\"\")","v":""},0,0,null,"1938-07-01",{"$f":"IF(AND('Cash Flows'!$L486<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I486,\"\")","v":""},{"$f":"IFERROR(IF(M486=\"\",IF(AND(L486<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L486<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L486>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L486<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L486>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L486<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L486>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L486<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L486>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L486<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L486)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L486)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L486)=MONTH('Lease Option 1'!$D$13),YEAR($L486)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1938-07-01",{"$f":"IF(AND('Cash Flows'!$L486<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I486,\"\")","v":""},{"$f":"IFERROR(IF(T486=\"\",IF(AND(S486<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S486<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S486>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S486<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S486>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S486<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S486>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S486<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S486>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S486<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S486)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S486)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L486)=MONTH('Lease Option 2'!$D$13),YEAR($L486)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z486<$AB$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z486>='Ownership Option 1'!$D$25,Z486<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z486)=MONTH('Ownership Option 1'!$D$25),YEAR($L486)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z486+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z486+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z486)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z486)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE480:AE485)>0,IF(OR(MONTH(Z486)=6,MONTH(Z486)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z486)=6,MONTH(Z486)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z486)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z486>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z486)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z486)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z486)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z486)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1938-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK486<$AB$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN486>='Ownership Option 1'!$D$25,AK486<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK486)=MONTH('Ownership Option 1'!$D$25),YEAR($AK486)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK486+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK486+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK486)=6,MONTH(AK486)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK486)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV486<$AB$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN486>='Ownership Option 1'!$D$25,AV486<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK486)=MONTH('Ownership Option 1'!$D$25),YEAR($AK486)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV486+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV486>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV486)=6,MONTH(AV486)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV486)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG486<$AB$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN486>='Ownership Option 1'!$D$25,BG486<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK486)=MONTH('Ownership Option 1'!$D$25),YEAR($AK486)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG486<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG486>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 1'!$D$22),YEAR($DN486)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG486>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG486)=MONTH('Ownership Option 1'!$D$22),YEAR(BG486)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG486)=MONTH('Ownership Option 1'!$D$22),YEAR(BG486)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG486)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT486<$BV$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN486>='Ownership Option 2'!$D$25,BT486<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT486)=MONTH('Ownership Option 2'!$D25),YEAR($BT486)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT486+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT486+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT486)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT486)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY480:BY485)>0,IF(OR(MONTH(BT486)=6,MONTH(BT486)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT486)=6,MONTH(BT486)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT486)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT486)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE486<$BV$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN486>='Ownership Option 2'!$D$25,CE486<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK486)=MONTH('Ownership Option 2'!$D$25),YEAR($AK486)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE486+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE486+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE486)=6,MONTH(CE486)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE486)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP486<$BV$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN486>='Ownership Option 2'!$D$25,CP486<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK486)=MONTH('Ownership Option 2'!$D$25),YEAR($AK486)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP486+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP486>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP486)=6,MONTH(CP486)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP486)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA486<$BV$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA486>='Ownership Option 2'!$D$25,DA486<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA486)=MONTH('Ownership Option 2'!$D$25),YEAR($DA486)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA486<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA486>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA486)=MONTH('Ownership Option 2'!$D$22),YEAR($DA486)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA486>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA486)=MONTH('Ownership Option 2'!$D$22),YEAR(DA486)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA486)=MONTH('Ownership Option 2'!$D$22),YEAR(DA486)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA486)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN486<$DP$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN486>='Ownership Option 3'!$D$25,DN486<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 3'!$D$25),YEAR($DN486)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN486+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN486+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN486)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN486)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS480:DS485)>0,IF(OR(MONTH(DN486)=6,MONTH(DN486)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN486)=6,MONTH(DN486)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN486>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN486)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN486)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN486)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN486)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY486<$DP$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY486>='Ownership Option 3'!$D$25,DY486<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY486)=MONTH('Ownership Option 3'!$D$25),YEAR($DY486)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY486+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY486+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY486)=6,MONTH(DY486)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY486)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY486>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY486)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY486)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY486)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY486)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ486<$DP$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ486>='Ownership Option 3'!$D$25,EJ486<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ486)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ486)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ486+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ486>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ486)=6,MONTH(EJ486)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ486)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ486>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ486)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ486)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ486)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ486)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ486)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU486<$DP$19,$I486,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU486>='Ownership Option 3'!$D$25,EU486<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU486)=MONTH('Ownership Option 3'!$D$25),YEAR($EU486)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU486<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU486>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU486)=MONTH('Ownership Option 3'!$D$22),YEAR($EU486)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU486>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU486)=MONTH('Ownership Option 3'!$D$22),YEAR(EU486)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU486)=MONTH('Ownership Option 3'!$D$22),YEAR(EU486)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU486)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[467,"1938-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B491>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B491))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B491))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B491)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B491))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B491))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B491))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B491>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B491))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B491))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B491)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B491))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B491))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B491))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B491>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B491))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B491))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B491)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B491))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B491))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B491))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B491>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B491))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B491))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B491)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B491))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B491))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B491))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B491>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B491))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B491))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B491)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B491))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B491))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B491))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B491>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B491))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B491)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B491))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B491)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B491))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B491)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B491))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B491))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B491-TODAY())/365.25))),\"\")","v":""},0,0,null,"1938-12-01",{"$f":"IF(AND('Cash Flows'!$L491<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I491,\"\")","v":""},{"$f":"IFERROR(IF(M491=\"\",IF(AND(L491<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L491<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L491>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L491<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L491>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L491<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L491>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L491<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L491>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L491<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L491)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L491)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L491)=MONTH('Lease Option 1'!$D$13),YEAR($L491)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1938-12-01",{"$f":"IF(AND('Cash Flows'!$L491<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I491,\"\")","v":""},{"$f":"IFERROR(IF(T491=\"\",IF(AND(S491<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S491<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S491>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S491<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S491>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S491<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S491>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S491<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S491>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S491<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S491)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S491)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L491)=MONTH('Lease Option 2'!$D$13),YEAR($L491)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z491<$AB$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z491>='Ownership Option 1'!$D$25,Z491<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z491)=MONTH('Ownership Option 1'!$D$25),YEAR($L491)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z491+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z491+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z491)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z491)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE485:AE490)>0,IF(OR(MONTH(Z491)=6,MONTH(Z491)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z491)=6,MONTH(Z491)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z491)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z491>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z491)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z491)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z491)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z491)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1938-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK491<$AB$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN491>='Ownership Option 1'!$D$25,AK491<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK491)=MONTH('Ownership Option 1'!$D$25),YEAR($AK491)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK491+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK491+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK491)=6,MONTH(AK491)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK491)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV491<$AB$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN491>='Ownership Option 1'!$D$25,AV491<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK491)=MONTH('Ownership Option 1'!$D$25),YEAR($AK491)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV491+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV491>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV491)=6,MONTH(AV491)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV491)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG491<$AB$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN491>='Ownership Option 1'!$D$25,BG491<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK491)=MONTH('Ownership Option 1'!$D$25),YEAR($AK491)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG491<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG491>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 1'!$D$22),YEAR($DN491)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG491>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG491)=MONTH('Ownership Option 1'!$D$22),YEAR(BG491)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG491)=MONTH('Ownership Option 1'!$D$22),YEAR(BG491)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG491)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT491<$BV$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN491>='Ownership Option 2'!$D$25,BT491<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT491)=MONTH('Ownership Option 2'!$D25),YEAR($BT491)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT491+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT491+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT491)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT491)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY485:BY490)>0,IF(OR(MONTH(BT491)=6,MONTH(BT491)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT491)=6,MONTH(BT491)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT491)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT491)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE491<$BV$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN491>='Ownership Option 2'!$D$25,CE491<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK491)=MONTH('Ownership Option 2'!$D$25),YEAR($AK491)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE491+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE491+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE491)=6,MONTH(CE491)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE491)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP491<$BV$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN491>='Ownership Option 2'!$D$25,CP491<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK491)=MONTH('Ownership Option 2'!$D$25),YEAR($AK491)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP491+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP491>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP491)=6,MONTH(CP491)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP491)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA491<$BV$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA491>='Ownership Option 2'!$D$25,DA491<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA491)=MONTH('Ownership Option 2'!$D$25),YEAR($DA491)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA491<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA491>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA491)=MONTH('Ownership Option 2'!$D$22),YEAR($DA491)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA491>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA491)=MONTH('Ownership Option 2'!$D$22),YEAR(DA491)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA491)=MONTH('Ownership Option 2'!$D$22),YEAR(DA491)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA491)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1938-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN491<$DP$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN491>='Ownership Option 3'!$D$25,DN491<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 3'!$D$25),YEAR($DN491)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN491+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN491+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN491)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN491)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS485:DS490)>0,IF(OR(MONTH(DN491)=6,MONTH(DN491)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN491)=6,MONTH(DN491)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN491>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN491)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN491)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN491)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN491)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY491<$DP$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY491>='Ownership Option 3'!$D$25,DY491<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY491)=MONTH('Ownership Option 3'!$D$25),YEAR($DY491)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY491+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY491+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY491)=6,MONTH(DY491)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY491)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY491>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY491)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY491)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY491)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY491)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ491<$DP$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ491>='Ownership Option 3'!$D$25,EJ491<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ491)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ491)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ491+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ491>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ491)=6,MONTH(EJ491)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ491)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ491>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ491)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ491)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ491)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ491)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ491)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1938-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU491<$DP$19,$I491,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU491>='Ownership Option 3'!$D$25,EU491<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU491)=MONTH('Ownership Option 3'!$D$25),YEAR($EU491)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU491<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU491>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU491)=MONTH('Ownership Option 3'!$D$22),YEAR($EU491)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU491>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU491)=MONTH('Ownership Option 3'!$D$22),YEAR(EU491)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU491)=MONTH('Ownership Option 3'!$D$22),YEAR(EU491)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU491)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[471,"1939-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B495>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B495))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B495))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B495)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B495))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B495))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B495))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B495>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B495))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B495))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B495)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B495))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B495))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B495))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B495>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B495))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B495))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B495)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B495))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B495))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B495))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B495>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B495))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B495))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B495)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B495))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B495))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B495))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B495>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B495))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B495))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B495)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B495))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B495))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B495))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B495>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B495))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B495)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B495))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B495)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B495))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B495)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B495))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B495))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B495-TODAY())/365.25))),\"\")","v":""},0,0,null,"1939-04-01",{"$f":"IF(AND('Cash Flows'!$L495<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I495,\"\")","v":""},{"$f":"IFERROR(IF(M495=\"\",IF(AND(L495<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L495<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L495>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L495<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L495>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L495<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L495>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L495<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L495>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L495<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L495)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L495)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L495)=MONTH('Lease Option 1'!$D$13),YEAR($L495)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1939-04-01",{"$f":"IF(AND('Cash Flows'!$L495<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I495,\"\")","v":""},{"$f":"IFERROR(IF(T495=\"\",IF(AND(S495<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S495<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S495>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S495<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S495>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S495<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S495>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S495<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S495>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S495<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S495)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S495)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L495)=MONTH('Lease Option 2'!$D$13),YEAR($L495)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z495<$AB$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z495>='Ownership Option 1'!$D$25,Z495<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z495)=MONTH('Ownership Option 1'!$D$25),YEAR($L495)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z495+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z495+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z495)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z495)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE489:AE494)>0,IF(OR(MONTH(Z495)=6,MONTH(Z495)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z495)=6,MONTH(Z495)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z495)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z495>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z495)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z495)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z495)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z495)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1939-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK495<$AB$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN495>='Ownership Option 1'!$D$25,AK495<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK495)=MONTH('Ownership Option 1'!$D$25),YEAR($AK495)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK495+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK495+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK495)=6,MONTH(AK495)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK495)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV495<$AB$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN495>='Ownership Option 1'!$D$25,AV495<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK495)=MONTH('Ownership Option 1'!$D$25),YEAR($AK495)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV495+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV495>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV495)=6,MONTH(AV495)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV495)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG495<$AB$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN495>='Ownership Option 1'!$D$25,BG495<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK495)=MONTH('Ownership Option 1'!$D$25),YEAR($AK495)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG495<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG495>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 1'!$D$22),YEAR($DN495)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG495>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG495)=MONTH('Ownership Option 1'!$D$22),YEAR(BG495)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG495)=MONTH('Ownership Option 1'!$D$22),YEAR(BG495)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG495)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT495<$BV$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN495>='Ownership Option 2'!$D$25,BT495<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT495)=MONTH('Ownership Option 2'!$D25),YEAR($BT495)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT495+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT495+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT495)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT495)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY489:BY494)>0,IF(OR(MONTH(BT495)=6,MONTH(BT495)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT495)=6,MONTH(BT495)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT495)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT495)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE495<$BV$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN495>='Ownership Option 2'!$D$25,CE495<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK495)=MONTH('Ownership Option 2'!$D$25),YEAR($AK495)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE495+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE495+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE495)=6,MONTH(CE495)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE495)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP495<$BV$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN495>='Ownership Option 2'!$D$25,CP495<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK495)=MONTH('Ownership Option 2'!$D$25),YEAR($AK495)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP495+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP495>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP495)=6,MONTH(CP495)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP495)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA495<$BV$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA495>='Ownership Option 2'!$D$25,DA495<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA495)=MONTH('Ownership Option 2'!$D$25),YEAR($DA495)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA495<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA495>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA495)=MONTH('Ownership Option 2'!$D$22),YEAR($DA495)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA495>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA495)=MONTH('Ownership Option 2'!$D$22),YEAR(DA495)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA495)=MONTH('Ownership Option 2'!$D$22),YEAR(DA495)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA495)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN495<$DP$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN495>='Ownership Option 3'!$D$25,DN495<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 3'!$D$25),YEAR($DN495)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN495+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN495+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN495)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN495)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS489:DS494)>0,IF(OR(MONTH(DN495)=6,MONTH(DN495)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN495)=6,MONTH(DN495)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN495>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN495)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN495)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN495)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN495)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY495<$DP$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY495>='Ownership Option 3'!$D$25,DY495<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY495)=MONTH('Ownership Option 3'!$D$25),YEAR($DY495)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY495+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY495+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY495)=6,MONTH(DY495)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY495)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY495>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY495)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY495)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY495)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY495)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ495<$DP$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ495>='Ownership Option 3'!$D$25,EJ495<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ495)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ495)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ495+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ495>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ495)=6,MONTH(EJ495)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ495)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ495>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ495)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ495)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ495)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ495)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ495)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU495<$DP$19,$I495,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU495>='Ownership Option 3'!$D$25,EU495<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU495)=MONTH('Ownership Option 3'!$D$25),YEAR($EU495)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU495<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU495>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU495)=MONTH('Ownership Option 3'!$D$22),YEAR($EU495)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU495>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU495)=MONTH('Ownership Option 3'!$D$22),YEAR(EU495)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU495)=MONTH('Ownership Option 3'!$D$22),YEAR(EU495)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU495)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[474,"1939-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B498>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B498))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B498))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B498)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B498))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B498))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B498))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B498>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B498))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B498))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B498)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B498))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B498))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B498))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B498>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B498))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B498))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B498)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B498))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B498))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B498))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B498>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B498))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B498))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B498)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B498))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B498))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B498))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B498>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B498))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B498))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B498)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B498))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B498))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B498))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B498>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B498))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B498)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B498))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B498)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B498))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B498)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B498))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B498))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B498-TODAY())/365.25))),\"\")","v":""},0,0,null,"1939-07-01",{"$f":"IF(AND('Cash Flows'!$L498<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I498,\"\")","v":""},{"$f":"IFERROR(IF(M498=\"\",IF(AND(L498<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L498<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L498>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L498<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L498>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L498<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L498>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L498<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L498>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L498<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L498)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L498)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L498)=MONTH('Lease Option 1'!$D$13),YEAR($L498)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1939-07-01",{"$f":"IF(AND('Cash Flows'!$L498<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I498,\"\")","v":""},{"$f":"IFERROR(IF(T498=\"\",IF(AND(S498<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S498<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S498>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S498<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S498>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S498<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S498>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S498<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S498>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S498<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S498)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S498)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L498)=MONTH('Lease Option 2'!$D$13),YEAR($L498)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z498<$AB$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z498>='Ownership Option 1'!$D$25,Z498<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z498)=MONTH('Ownership Option 1'!$D$25),YEAR($L498)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z498+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z498+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z498)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z498)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE492:AE497)>0,IF(OR(MONTH(Z498)=6,MONTH(Z498)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z498)=6,MONTH(Z498)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z498)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z498>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z498)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z498)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z498)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z498)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1939-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK498<$AB$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN498>='Ownership Option 1'!$D$25,AK498<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK498)=MONTH('Ownership Option 1'!$D$25),YEAR($AK498)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK498+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK498+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK498)=6,MONTH(AK498)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK498)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV498<$AB$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN498>='Ownership Option 1'!$D$25,AV498<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK498)=MONTH('Ownership Option 1'!$D$25),YEAR($AK498)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV498+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV498>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV498)=6,MONTH(AV498)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV498)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG498<$AB$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN498>='Ownership Option 1'!$D$25,BG498<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK498)=MONTH('Ownership Option 1'!$D$25),YEAR($AK498)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG498<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG498>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 1'!$D$22),YEAR($DN498)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG498>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG498)=MONTH('Ownership Option 1'!$D$22),YEAR(BG498)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG498)=MONTH('Ownership Option 1'!$D$22),YEAR(BG498)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG498)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT498<$BV$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN498>='Ownership Option 2'!$D$25,BT498<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT498)=MONTH('Ownership Option 2'!$D25),YEAR($BT498)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT498+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT498+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT498)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT498)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY492:BY497)>0,IF(OR(MONTH(BT498)=6,MONTH(BT498)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT498)=6,MONTH(BT498)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT498)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT498)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE498<$BV$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN498>='Ownership Option 2'!$D$25,CE498<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK498)=MONTH('Ownership Option 2'!$D$25),YEAR($AK498)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE498+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE498+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE498)=6,MONTH(CE498)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE498)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP498<$BV$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN498>='Ownership Option 2'!$D$25,CP498<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK498)=MONTH('Ownership Option 2'!$D$25),YEAR($AK498)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP498+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP498>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP498)=6,MONTH(CP498)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP498)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA498<$BV$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA498>='Ownership Option 2'!$D$25,DA498<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA498)=MONTH('Ownership Option 2'!$D$25),YEAR($DA498)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA498<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA498>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA498)=MONTH('Ownership Option 2'!$D$22),YEAR($DA498)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA498>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA498)=MONTH('Ownership Option 2'!$D$22),YEAR(DA498)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA498)=MONTH('Ownership Option 2'!$D$22),YEAR(DA498)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA498)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN498<$DP$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN498>='Ownership Option 3'!$D$25,DN498<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 3'!$D$25),YEAR($DN498)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN498+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN498+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN498)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN498)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS492:DS497)>0,IF(OR(MONTH(DN498)=6,MONTH(DN498)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN498)=6,MONTH(DN498)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN498>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN498)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN498)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN498)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN498)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY498<$DP$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY498>='Ownership Option 3'!$D$25,DY498<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY498)=MONTH('Ownership Option 3'!$D$25),YEAR($DY498)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY498+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY498+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY498)=6,MONTH(DY498)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY498)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY498>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY498)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY498)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY498)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY498)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ498<$DP$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ498>='Ownership Option 3'!$D$25,EJ498<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ498)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ498)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ498+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ498>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ498)=6,MONTH(EJ498)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ498)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ498>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ498)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ498)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ498)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ498)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ498)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU498<$DP$19,$I498,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU498>='Ownership Option 3'!$D$25,EU498<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU498)=MONTH('Ownership Option 3'!$D$25),YEAR($EU498)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU498<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU498>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU498)=MONTH('Ownership Option 3'!$D$22),YEAR($EU498)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU498>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU498)=MONTH('Ownership Option 3'!$D$22),YEAR(EU498)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU498)=MONTH('Ownership Option 3'!$D$22),YEAR(EU498)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU498)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[479,"1939-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B503>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B503))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B503))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B503)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B503))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B503))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B503))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B503>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B503))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B503))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B503)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B503))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B503))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B503))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B503>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B503))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B503))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B503)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B503))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B503))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B503))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B503>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B503))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B503))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B503)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B503))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B503))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B503))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B503>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B503))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B503))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B503)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B503))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B503))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B503))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B503>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B503))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B503)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B503))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B503)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B503))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B503)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B503))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B503))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B503-TODAY())/365.25))),\"\")","v":""},0,0,null,"1939-12-01",{"$f":"IF(AND('Cash Flows'!$L503<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I503,\"\")","v":""},{"$f":"IFERROR(IF(M503=\"\",IF(AND(L503<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L503<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L503>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L503<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L503>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L503<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L503>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L503<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L503>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L503<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L503)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L503)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L503)=MONTH('Lease Option 1'!$D$13),YEAR($L503)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1939-12-01",{"$f":"IF(AND('Cash Flows'!$L503<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I503,\"\")","v":""},{"$f":"IFERROR(IF(T503=\"\",IF(AND(S503<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S503<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S503>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S503<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S503>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S503<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S503>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S503<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S503>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S503<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S503)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S503)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L503)=MONTH('Lease Option 2'!$D$13),YEAR($L503)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z503<$AB$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z503>='Ownership Option 1'!$D$25,Z503<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z503)=MONTH('Ownership Option 1'!$D$25),YEAR($L503)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z503+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z503+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z503)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z503)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE497:AE502)>0,IF(OR(MONTH(Z503)=6,MONTH(Z503)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z503)=6,MONTH(Z503)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z503)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z503>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z503)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z503)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z503)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z503)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1939-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK503<$AB$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN503>='Ownership Option 1'!$D$25,AK503<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK503)=MONTH('Ownership Option 1'!$D$25),YEAR($AK503)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK503+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK503+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK503)=6,MONTH(AK503)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK503)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV503<$AB$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN503>='Ownership Option 1'!$D$25,AV503<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK503)=MONTH('Ownership Option 1'!$D$25),YEAR($AK503)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV503+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV503>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV503)=6,MONTH(AV503)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV503)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG503<$AB$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN503>='Ownership Option 1'!$D$25,BG503<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK503)=MONTH('Ownership Option 1'!$D$25),YEAR($AK503)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG503<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG503>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 1'!$D$22),YEAR($DN503)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG503>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG503)=MONTH('Ownership Option 1'!$D$22),YEAR(BG503)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG503)=MONTH('Ownership Option 1'!$D$22),YEAR(BG503)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG503)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT503<$BV$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN503>='Ownership Option 2'!$D$25,BT503<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT503)=MONTH('Ownership Option 2'!$D25),YEAR($BT503)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT503+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT503+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT503)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT503)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY497:BY502)>0,IF(OR(MONTH(BT503)=6,MONTH(BT503)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT503)=6,MONTH(BT503)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT503)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT503)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE503<$BV$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN503>='Ownership Option 2'!$D$25,CE503<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK503)=MONTH('Ownership Option 2'!$D$25),YEAR($AK503)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE503+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE503+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE503)=6,MONTH(CE503)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE503)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP503<$BV$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN503>='Ownership Option 2'!$D$25,CP503<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK503)=MONTH('Ownership Option 2'!$D$25),YEAR($AK503)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP503+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP503>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP503)=6,MONTH(CP503)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP503)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA503<$BV$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA503>='Ownership Option 2'!$D$25,DA503<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA503)=MONTH('Ownership Option 2'!$D$25),YEAR($DA503)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA503<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA503>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA503)=MONTH('Ownership Option 2'!$D$22),YEAR($DA503)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA503>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA503)=MONTH('Ownership Option 2'!$D$22),YEAR(DA503)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA503)=MONTH('Ownership Option 2'!$D$22),YEAR(DA503)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA503)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1939-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN503<$DP$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN503>='Ownership Option 3'!$D$25,DN503<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 3'!$D$25),YEAR($DN503)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN503+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN503+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN503)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN503)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS497:DS502)>0,IF(OR(MONTH(DN503)=6,MONTH(DN503)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN503)=6,MONTH(DN503)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN503>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN503)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN503)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN503)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN503)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY503<$DP$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY503>='Ownership Option 3'!$D$25,DY503<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY503)=MONTH('Ownership Option 3'!$D$25),YEAR($DY503)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY503+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY503+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY503)=6,MONTH(DY503)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY503)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY503>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY503)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY503)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY503)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY503)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ503<$DP$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ503>='Ownership Option 3'!$D$25,EJ503<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ503)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ503)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ503+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ503>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ503)=6,MONTH(EJ503)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ503)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ503>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ503)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ503)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ503)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ503)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ503)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1939-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU503<$DP$19,$I503,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU503>='Ownership Option 3'!$D$25,EU503<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU503)=MONTH('Ownership Option 3'!$D$25),YEAR($EU503)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU503<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU503>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU503)=MONTH('Ownership Option 3'!$D$22),YEAR($EU503)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU503>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU503)=MONTH('Ownership Option 3'!$D$22),YEAR(EU503)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU503)=MONTH('Ownership Option 3'!$D$22),YEAR(EU503)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU503)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[484,"1940-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B508>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B508))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B508))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B508)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B508))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B508))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B508))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B508>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B508))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B508))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B508)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B508))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B508))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B508))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B508>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B508))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B508))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B508)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B508))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B508))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B508))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B508>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B508))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B508))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B508)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B508))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B508))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B508))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B508>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B508))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B508))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B508)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B508))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B508))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B508))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B508>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B508))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B508)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B508))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B508)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B508))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B508)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B508))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B508))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B508-TODAY())/365.25))),\"\")","v":""},0,0,null,"1940-05-01",{"$f":"IF(AND('Cash Flows'!$L508<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I508,\"\")","v":""},{"$f":"IFERROR(IF(M508=\"\",IF(AND(L508<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L508<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L508>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L508<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L508>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L508<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L508>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L508<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L508>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L508<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L508)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L508)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L508)=MONTH('Lease Option 1'!$D$13),YEAR($L508)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1940-05-01",{"$f":"IF(AND('Cash Flows'!$L508<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I508,\"\")","v":""},{"$f":"IFERROR(IF(T508=\"\",IF(AND(S508<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S508<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S508>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S508<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S508>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S508<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S508>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S508<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S508>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S508<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S508)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S508)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L508)=MONTH('Lease Option 2'!$D$13),YEAR($L508)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z508<$AB$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z508>='Ownership Option 1'!$D$25,Z508<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z508)=MONTH('Ownership Option 1'!$D$25),YEAR($L508)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z508+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z508+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z508)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z508)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE502:AE507)>0,IF(OR(MONTH(Z508)=6,MONTH(Z508)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z508)=6,MONTH(Z508)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z508)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z508>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z508)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z508)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z508)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z508)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1940-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK508<$AB$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN508>='Ownership Option 1'!$D$25,AK508<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK508)=MONTH('Ownership Option 1'!$D$25),YEAR($AK508)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK508+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK508+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK508)=6,MONTH(AK508)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK508)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV508<$AB$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN508>='Ownership Option 1'!$D$25,AV508<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK508)=MONTH('Ownership Option 1'!$D$25),YEAR($AK508)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV508+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV508>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV508)=6,MONTH(AV508)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV508)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG508<$AB$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN508>='Ownership Option 1'!$D$25,BG508<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK508)=MONTH('Ownership Option 1'!$D$25),YEAR($AK508)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG508<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG508>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 1'!$D$22),YEAR($DN508)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG508>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG508)=MONTH('Ownership Option 1'!$D$22),YEAR(BG508)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG508)=MONTH('Ownership Option 1'!$D$22),YEAR(BG508)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG508)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT508<$BV$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN508>='Ownership Option 2'!$D$25,BT508<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT508)=MONTH('Ownership Option 2'!$D25),YEAR($BT508)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT508+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT508+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT508)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT508)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY502:BY507)>0,IF(OR(MONTH(BT508)=6,MONTH(BT508)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT508)=6,MONTH(BT508)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT508)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT508)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE508<$BV$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN508>='Ownership Option 2'!$D$25,CE508<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK508)=MONTH('Ownership Option 2'!$D$25),YEAR($AK508)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE508+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE508+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE508)=6,MONTH(CE508)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE508)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP508<$BV$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN508>='Ownership Option 2'!$D$25,CP508<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK508)=MONTH('Ownership Option 2'!$D$25),YEAR($AK508)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP508+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP508>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP508)=6,MONTH(CP508)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP508)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA508<$BV$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA508>='Ownership Option 2'!$D$25,DA508<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA508)=MONTH('Ownership Option 2'!$D$25),YEAR($DA508)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA508<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA508>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA508)=MONTH('Ownership Option 2'!$D$22),YEAR($DA508)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA508>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA508)=MONTH('Ownership Option 2'!$D$22),YEAR(DA508)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA508)=MONTH('Ownership Option 2'!$D$22),YEAR(DA508)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA508)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN508<$DP$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN508>='Ownership Option 3'!$D$25,DN508<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 3'!$D$25),YEAR($DN508)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN508+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN508+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN508)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN508)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS502:DS507)>0,IF(OR(MONTH(DN508)=6,MONTH(DN508)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN508)=6,MONTH(DN508)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN508>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN508)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN508)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN508)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN508)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY508<$DP$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY508>='Ownership Option 3'!$D$25,DY508<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY508)=MONTH('Ownership Option 3'!$D$25),YEAR($DY508)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY508+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY508+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY508)=6,MONTH(DY508)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY508)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY508>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY508)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY508)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY508)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY508)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ508<$DP$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ508>='Ownership Option 3'!$D$25,EJ508<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ508)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ508)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ508+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ508>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ508)=6,MONTH(EJ508)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ508)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ508>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ508)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ508)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ508)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ508)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ508)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU508<$DP$19,$I508,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU508>='Ownership Option 3'!$D$25,EU508<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU508)=MONTH('Ownership Option 3'!$D$25),YEAR($EU508)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU508<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU508>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU508)=MONTH('Ownership Option 3'!$D$22),YEAR($EU508)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU508>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU508)=MONTH('Ownership Option 3'!$D$22),YEAR(EU508)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU508)=MONTH('Ownership Option 3'!$D$22),YEAR(EU508)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU508)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[485,"1940-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B509>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B509))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B509))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B509)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B509))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B509))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B509))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B509>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B509))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B509))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B509)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B509))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B509))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B509))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B509>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B509))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B509))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B509)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B509))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B509))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B509))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B509>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B509))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B509))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B509)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B509))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B509))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B509))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B509>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B509))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B509))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B509)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B509))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B509))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B509))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B509>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B509))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B509)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B509))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B509)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B509))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B509)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B509))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B509))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B509-TODAY())/365.25))),\"\")","v":""},0,0,null,"1940-06-01",{"$f":"IF(AND('Cash Flows'!$L509<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I509,\"\")","v":""},{"$f":"IFERROR(IF(M509=\"\",IF(AND(L509<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L509<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L509>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L509<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L509>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L509<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L509>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L509<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L509>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L509<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L509)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L509)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L509)=MONTH('Lease Option 1'!$D$13),YEAR($L509)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1940-06-01",{"$f":"IF(AND('Cash Flows'!$L509<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I509,\"\")","v":""},{"$f":"IFERROR(IF(T509=\"\",IF(AND(S509<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S509<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S509>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S509<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S509>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S509<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S509>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S509<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S509>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S509<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S509)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S509)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L509)=MONTH('Lease Option 2'!$D$13),YEAR($L509)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z509<$AB$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z509>='Ownership Option 1'!$D$25,Z509<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z509)=MONTH('Ownership Option 1'!$D$25),YEAR($L509)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z509+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z509+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z509)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z509)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE503:AE508)>0,IF(OR(MONTH(Z509)=6,MONTH(Z509)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z509)=6,MONTH(Z509)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z509)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z509>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z509)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z509)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z509)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z509)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1940-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK509<$AB$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN509>='Ownership Option 1'!$D$25,AK509<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK509)=MONTH('Ownership Option 1'!$D$25),YEAR($AK509)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK509+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK509+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK509)=6,MONTH(AK509)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK509)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV509<$AB$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN509>='Ownership Option 1'!$D$25,AV509<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK509)=MONTH('Ownership Option 1'!$D$25),YEAR($AK509)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV509+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV509>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV509)=6,MONTH(AV509)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV509)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG509<$AB$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN509>='Ownership Option 1'!$D$25,BG509<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK509)=MONTH('Ownership Option 1'!$D$25),YEAR($AK509)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG509<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG509>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 1'!$D$22),YEAR($DN509)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG509>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG509)=MONTH('Ownership Option 1'!$D$22),YEAR(BG509)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG509)=MONTH('Ownership Option 1'!$D$22),YEAR(BG509)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG509)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT509<$BV$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN509>='Ownership Option 2'!$D$25,BT509<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT509)=MONTH('Ownership Option 2'!$D25),YEAR($BT509)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT509+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT509+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT509)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT509)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY503:BY508)>0,IF(OR(MONTH(BT509)=6,MONTH(BT509)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT509)=6,MONTH(BT509)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT509)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT509)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE509<$BV$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN509>='Ownership Option 2'!$D$25,CE509<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK509)=MONTH('Ownership Option 2'!$D$25),YEAR($AK509)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE509+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE509+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE509)=6,MONTH(CE509)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE509)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP509<$BV$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN509>='Ownership Option 2'!$D$25,CP509<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK509)=MONTH('Ownership Option 2'!$D$25),YEAR($AK509)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP509+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP509>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP509)=6,MONTH(CP509)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP509)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA509<$BV$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA509>='Ownership Option 2'!$D$25,DA509<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA509)=MONTH('Ownership Option 2'!$D$25),YEAR($DA509)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA509<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA509>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA509)=MONTH('Ownership Option 2'!$D$22),YEAR($DA509)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA509>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA509)=MONTH('Ownership Option 2'!$D$22),YEAR(DA509)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA509)=MONTH('Ownership Option 2'!$D$22),YEAR(DA509)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA509)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN509<$DP$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN509>='Ownership Option 3'!$D$25,DN509<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 3'!$D$25),YEAR($DN509)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN509+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN509+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN509)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN509)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS503:DS508)>0,IF(OR(MONTH(DN509)=6,MONTH(DN509)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN509)=6,MONTH(DN509)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN509>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN509)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN509)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN509)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN509)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY509<$DP$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY509>='Ownership Option 3'!$D$25,DY509<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY509)=MONTH('Ownership Option 3'!$D$25),YEAR($DY509)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY509+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY509+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY509)=6,MONTH(DY509)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY509)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY509>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY509)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY509)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY509)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY509)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ509<$DP$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ509>='Ownership Option 3'!$D$25,EJ509<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ509)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ509)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ509+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ509>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ509)=6,MONTH(EJ509)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ509)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ509>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ509)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ509)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ509)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ509)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ509)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU509<$DP$19,$I509,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU509>='Ownership Option 3'!$D$25,EU509<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU509)=MONTH('Ownership Option 3'!$D$25),YEAR($EU509)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU509<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU509>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU509)=MONTH('Ownership Option 3'!$D$22),YEAR($EU509)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU509>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU509)=MONTH('Ownership Option 3'!$D$22),YEAR(EU509)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU509)=MONTH('Ownership Option 3'!$D$22),YEAR(EU509)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU509)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[490,"1940-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B514>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B514))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B514))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B514)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B514))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B514))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B514))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B514>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B514))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B514))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B514)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B514))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B514))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B514))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B514>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B514))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B514))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B514)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B514))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B514))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B514))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B514>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B514))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B514))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B514)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B514))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B514))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B514))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B514>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B514))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B514))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B514)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B514))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B514))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B514))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B514>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B514))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B514)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B514))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B514)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B514))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B514)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B514))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B514))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B514-TODAY())/365.25))),\"\")","v":""},0,0,null,"1940-11-01",{"$f":"IF(AND('Cash Flows'!$L514<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I514,\"\")","v":""},{"$f":"IFERROR(IF(M514=\"\",IF(AND(L514<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L514<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L514>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L514<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L514>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L514<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L514>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L514<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L514>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L514<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L514)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L514)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L514)=MONTH('Lease Option 1'!$D$13),YEAR($L514)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1940-11-01",{"$f":"IF(AND('Cash Flows'!$L514<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I514,\"\")","v":""},{"$f":"IFERROR(IF(T514=\"\",IF(AND(S514<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S514<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S514>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S514<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S514>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S514<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S514>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S514<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S514>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S514<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S514)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S514)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L514)=MONTH('Lease Option 2'!$D$13),YEAR($L514)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z514<$AB$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z514>='Ownership Option 1'!$D$25,Z514<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z514)=MONTH('Ownership Option 1'!$D$25),YEAR($L514)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z514+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z514+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z514)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z514)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE508:AE513)>0,IF(OR(MONTH(Z514)=6,MONTH(Z514)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z514)=6,MONTH(Z514)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z514)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z514>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z514)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z514)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z514)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z514)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1940-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK514<$AB$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN514>='Ownership Option 1'!$D$25,AK514<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK514)=MONTH('Ownership Option 1'!$D$25),YEAR($AK514)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK514+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK514+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK514)=6,MONTH(AK514)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK514)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV514<$AB$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN514>='Ownership Option 1'!$D$25,AV514<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK514)=MONTH('Ownership Option 1'!$D$25),YEAR($AK514)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV514+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV514>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV514)=6,MONTH(AV514)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV514)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG514<$AB$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN514>='Ownership Option 1'!$D$25,BG514<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK514)=MONTH('Ownership Option 1'!$D$25),YEAR($AK514)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG514<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG514>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 1'!$D$22),YEAR($DN514)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG514>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG514)=MONTH('Ownership Option 1'!$D$22),YEAR(BG514)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG514)=MONTH('Ownership Option 1'!$D$22),YEAR(BG514)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG514)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT514<$BV$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN514>='Ownership Option 2'!$D$25,BT514<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT514)=MONTH('Ownership Option 2'!$D25),YEAR($BT514)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT514+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT514+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT514)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT514)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY508:BY513)>0,IF(OR(MONTH(BT514)=6,MONTH(BT514)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT514)=6,MONTH(BT514)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT514)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT514)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE514<$BV$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN514>='Ownership Option 2'!$D$25,CE514<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK514)=MONTH('Ownership Option 2'!$D$25),YEAR($AK514)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE514+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE514+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE514)=6,MONTH(CE514)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE514)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP514<$BV$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN514>='Ownership Option 2'!$D$25,CP514<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK514)=MONTH('Ownership Option 2'!$D$25),YEAR($AK514)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP514+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP514>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP514)=6,MONTH(CP514)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP514)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA514<$BV$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA514>='Ownership Option 2'!$D$25,DA514<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA514)=MONTH('Ownership Option 2'!$D$25),YEAR($DA514)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA514<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA514>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA514)=MONTH('Ownership Option 2'!$D$22),YEAR($DA514)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA514>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA514)=MONTH('Ownership Option 2'!$D$22),YEAR(DA514)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA514)=MONTH('Ownership Option 2'!$D$22),YEAR(DA514)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA514)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1940-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN514<$DP$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN514>='Ownership Option 3'!$D$25,DN514<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 3'!$D$25),YEAR($DN514)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN514+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN514+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN514)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN514)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS508:DS513)>0,IF(OR(MONTH(DN514)=6,MONTH(DN514)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN514)=6,MONTH(DN514)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN514>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN514)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN514)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN514)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN514)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY514<$DP$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY514>='Ownership Option 3'!$D$25,DY514<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY514)=MONTH('Ownership Option 3'!$D$25),YEAR($DY514)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY514+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY514+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY514)=6,MONTH(DY514)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY514)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY514>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY514)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY514)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY514)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY514)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ514<$DP$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ514>='Ownership Option 3'!$D$25,EJ514<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ514)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ514)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ514+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ514>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ514)=6,MONTH(EJ514)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ514)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ514>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ514)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ514)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ514)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ514)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ514)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1940-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU514<$DP$19,$I514,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU514>='Ownership Option 3'!$D$25,EU514<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU514)=MONTH('Ownership Option 3'!$D$25),YEAR($EU514)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU514<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU514>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU514)=MONTH('Ownership Option 3'!$D$22),YEAR($EU514)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU514>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU514)=MONTH('Ownership Option 3'!$D$22),YEAR(EU514)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU514)=MONTH('Ownership Option 3'!$D$22),YEAR(EU514)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU514)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[495,"1941-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B519>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B519))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B519))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B519)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B519))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B519))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B519))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B519>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B519))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B519))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B519)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B519))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B519))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B519))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B519>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B519))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B519))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B519)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B519))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B519))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B519))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B519>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B519))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B519))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B519)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B519))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B519))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B519))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B519>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B519))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B519))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B519)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B519))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B519))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B519))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B519>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B519))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B519)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B519))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B519)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B519))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B519)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B519))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B519))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B519-TODAY())/365.25))),\"\")","v":""},0,0,null,"1941-04-01",{"$f":"IF(AND('Cash Flows'!$L519<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I519,\"\")","v":""},{"$f":"IFERROR(IF(M519=\"\",IF(AND(L519<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L519<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L519>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L519<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L519>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L519<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L519>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L519<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L519>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L519<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L519)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L519)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L519)=MONTH('Lease Option 1'!$D$13),YEAR($L519)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1941-04-01",{"$f":"IF(AND('Cash Flows'!$L519<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I519,\"\")","v":""},{"$f":"IFERROR(IF(T519=\"\",IF(AND(S519<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S519<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S519>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S519<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S519>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S519<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S519>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S519<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S519>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S519<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S519)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S519)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L519)=MONTH('Lease Option 2'!$D$13),YEAR($L519)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z519<$AB$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z519>='Ownership Option 1'!$D$25,Z519<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z519)=MONTH('Ownership Option 1'!$D$25),YEAR($L519)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z519+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z519+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z519)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z519)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE513:AE518)>0,IF(OR(MONTH(Z519)=6,MONTH(Z519)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z519)=6,MONTH(Z519)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z519)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z519>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z519)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z519)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z519)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z519)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1941-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK519<$AB$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN519>='Ownership Option 1'!$D$25,AK519<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK519)=MONTH('Ownership Option 1'!$D$25),YEAR($AK519)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK519+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK519+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK519)=6,MONTH(AK519)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK519)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV519<$AB$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN519>='Ownership Option 1'!$D$25,AV519<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK519)=MONTH('Ownership Option 1'!$D$25),YEAR($AK519)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV519+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV519>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV519)=6,MONTH(AV519)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV519)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG519<$AB$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN519>='Ownership Option 1'!$D$25,BG519<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK519)=MONTH('Ownership Option 1'!$D$25),YEAR($AK519)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG519<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG519>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 1'!$D$22),YEAR($DN519)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG519>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG519)=MONTH('Ownership Option 1'!$D$22),YEAR(BG519)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG519)=MONTH('Ownership Option 1'!$D$22),YEAR(BG519)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG519)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT519<$BV$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN519>='Ownership Option 2'!$D$25,BT519<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT519)=MONTH('Ownership Option 2'!$D25),YEAR($BT519)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT519+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT519+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT519)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT519)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY513:BY518)>0,IF(OR(MONTH(BT519)=6,MONTH(BT519)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT519)=6,MONTH(BT519)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT519)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT519)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE519<$BV$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN519>='Ownership Option 2'!$D$25,CE519<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK519)=MONTH('Ownership Option 2'!$D$25),YEAR($AK519)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE519+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE519+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE519)=6,MONTH(CE519)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE519)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP519<$BV$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN519>='Ownership Option 2'!$D$25,CP519<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK519)=MONTH('Ownership Option 2'!$D$25),YEAR($AK519)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP519+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP519>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP519)=6,MONTH(CP519)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP519)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA519<$BV$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA519>='Ownership Option 2'!$D$25,DA519<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA519)=MONTH('Ownership Option 2'!$D$25),YEAR($DA519)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA519<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA519>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA519)=MONTH('Ownership Option 2'!$D$22),YEAR($DA519)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA519>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA519)=MONTH('Ownership Option 2'!$D$22),YEAR(DA519)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA519)=MONTH('Ownership Option 2'!$D$22),YEAR(DA519)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA519)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN519<$DP$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN519>='Ownership Option 3'!$D$25,DN519<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 3'!$D$25),YEAR($DN519)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN519+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN519+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN519)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN519)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS513:DS518)>0,IF(OR(MONTH(DN519)=6,MONTH(DN519)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN519)=6,MONTH(DN519)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN519>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN519)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN519)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN519)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN519)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY519<$DP$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY519>='Ownership Option 3'!$D$25,DY519<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY519)=MONTH('Ownership Option 3'!$D$25),YEAR($DY519)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY519+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY519+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY519)=6,MONTH(DY519)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY519)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY519>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY519)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY519)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY519)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY519)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ519<$DP$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ519>='Ownership Option 3'!$D$25,EJ519<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ519)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ519)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ519+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ519>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ519)=6,MONTH(EJ519)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ519)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ519>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ519)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ519)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ519)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ519)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ519)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU519<$DP$19,$I519,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU519>='Ownership Option 3'!$D$25,EU519<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU519)=MONTH('Ownership Option 3'!$D$25),YEAR($EU519)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU519<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU519>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU519)=MONTH('Ownership Option 3'!$D$22),YEAR($EU519)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU519>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU519)=MONTH('Ownership Option 3'!$D$22),YEAR(EU519)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU519)=MONTH('Ownership Option 3'!$D$22),YEAR(EU519)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU519)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[500,"1941-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B524>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B524))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B524))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B524)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B524))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B524))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B524))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B524>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B524))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B524))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B524)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B524))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B524))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B524))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B524>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B524))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B524))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B524)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B524))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B524))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B524))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B524>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B524))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B524))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B524)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B524))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B524))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B524))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B524>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B524))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B524))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B524)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B524))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B524))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B524))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B524>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B524))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B524)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B524))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B524)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B524))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B524)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B524))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B524))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B524-TODAY())/365.25))),\"\")","v":""},0,0,null,"1941-09-01",{"$f":"IF(AND('Cash Flows'!$L524<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I524,\"\")","v":""},{"$f":"IFERROR(IF(M524=\"\",IF(AND(L524<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L524<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L524>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L524<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L524>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L524<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L524>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L524<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L524>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L524<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L524)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L524)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L524)=MONTH('Lease Option 1'!$D$13),YEAR($L524)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1941-09-01",{"$f":"IF(AND('Cash Flows'!$L524<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I524,\"\")","v":""},{"$f":"IFERROR(IF(T524=\"\",IF(AND(S524<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S524<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S524>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S524<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S524>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S524<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S524>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S524<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S524>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S524<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S524)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S524)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L524)=MONTH('Lease Option 2'!$D$13),YEAR($L524)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z524<$AB$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z524>='Ownership Option 1'!$D$25,Z524<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z524)=MONTH('Ownership Option 1'!$D$25),YEAR($L524)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z524+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z524+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z524)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z524)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE518:AE523)>0,IF(OR(MONTH(Z524)=6,MONTH(Z524)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z524)=6,MONTH(Z524)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z524)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z524>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z524)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z524)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z524)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z524)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1941-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK524<$AB$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN524>='Ownership Option 1'!$D$25,AK524<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK524)=MONTH('Ownership Option 1'!$D$25),YEAR($AK524)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK524+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK524+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK524)=6,MONTH(AK524)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK524)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV524<$AB$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN524>='Ownership Option 1'!$D$25,AV524<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK524)=MONTH('Ownership Option 1'!$D$25),YEAR($AK524)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV524+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV524>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV524)=6,MONTH(AV524)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV524)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG524<$AB$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN524>='Ownership Option 1'!$D$25,BG524<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK524)=MONTH('Ownership Option 1'!$D$25),YEAR($AK524)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG524<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG524>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 1'!$D$22),YEAR($DN524)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG524>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG524)=MONTH('Ownership Option 1'!$D$22),YEAR(BG524)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG524)=MONTH('Ownership Option 1'!$D$22),YEAR(BG524)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG524)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT524<$BV$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN524>='Ownership Option 2'!$D$25,BT524<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT524)=MONTH('Ownership Option 2'!$D25),YEAR($BT524)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT524+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT524+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT524)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT524)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY518:BY523)>0,IF(OR(MONTH(BT524)=6,MONTH(BT524)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT524)=6,MONTH(BT524)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT524)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT524)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE524<$BV$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN524>='Ownership Option 2'!$D$25,CE524<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK524)=MONTH('Ownership Option 2'!$D$25),YEAR($AK524)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE524+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE524+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE524)=6,MONTH(CE524)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE524)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP524<$BV$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN524>='Ownership Option 2'!$D$25,CP524<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK524)=MONTH('Ownership Option 2'!$D$25),YEAR($AK524)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP524+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP524>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP524)=6,MONTH(CP524)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP524)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA524<$BV$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA524>='Ownership Option 2'!$D$25,DA524<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA524)=MONTH('Ownership Option 2'!$D$25),YEAR($DA524)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA524<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA524>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA524)=MONTH('Ownership Option 2'!$D$22),YEAR($DA524)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA524>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA524)=MONTH('Ownership Option 2'!$D$22),YEAR(DA524)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA524)=MONTH('Ownership Option 2'!$D$22),YEAR(DA524)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA524)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN524<$DP$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN524>='Ownership Option 3'!$D$25,DN524<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 3'!$D$25),YEAR($DN524)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN524+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN524+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN524)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN524)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS518:DS523)>0,IF(OR(MONTH(DN524)=6,MONTH(DN524)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN524)=6,MONTH(DN524)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN524>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN524)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN524)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN524)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN524)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY524<$DP$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY524>='Ownership Option 3'!$D$25,DY524<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY524)=MONTH('Ownership Option 3'!$D$25),YEAR($DY524)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY524+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY524+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY524)=6,MONTH(DY524)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY524)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY524>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY524)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY524)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY524)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY524)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ524<$DP$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ524>='Ownership Option 3'!$D$25,EJ524<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ524)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ524)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ524+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ524>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ524)=6,MONTH(EJ524)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ524)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ524>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ524)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ524)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ524)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ524)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ524)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU524<$DP$19,$I524,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU524>='Ownership Option 3'!$D$25,EU524<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU524)=MONTH('Ownership Option 3'!$D$25),YEAR($EU524)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU524<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU524>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU524)=MONTH('Ownership Option 3'!$D$22),YEAR($EU524)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU524>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU524)=MONTH('Ownership Option 3'!$D$22),YEAR(EU524)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU524)=MONTH('Ownership Option 3'!$D$22),YEAR(EU524)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU524)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[501,"1941-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B525>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B525))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B525))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B525)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B525))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B525))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B525))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B525>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B525))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B525))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B525)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B525))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B525))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B525))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B525>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B525))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B525))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B525)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B525))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B525))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B525))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B525>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B525))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B525))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B525)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B525))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B525))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B525))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B525>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B525))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B525))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B525)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B525))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B525))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B525))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B525>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B525))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B525)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B525))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B525)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B525))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B525)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B525))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B525))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B525-TODAY())/365.25))),\"\")","v":""},0,0,null,"1941-10-01",{"$f":"IF(AND('Cash Flows'!$L525<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I525,\"\")","v":""},{"$f":"IFERROR(IF(M525=\"\",IF(AND(L525<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L525<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L525>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L525<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L525>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L525<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L525>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L525<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L525>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L525<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L525)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L525)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L525)=MONTH('Lease Option 1'!$D$13),YEAR($L525)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1941-10-01",{"$f":"IF(AND('Cash Flows'!$L525<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I525,\"\")","v":""},{"$f":"IFERROR(IF(T525=\"\",IF(AND(S525<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S525<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S525>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S525<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S525>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S525<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S525>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S525<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S525>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S525<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S525)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S525)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L525)=MONTH('Lease Option 2'!$D$13),YEAR($L525)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z525<$AB$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z525>='Ownership Option 1'!$D$25,Z525<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z525)=MONTH('Ownership Option 1'!$D$25),YEAR($L525)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z525+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z525+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z525)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z525)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE519:AE524)>0,IF(OR(MONTH(Z525)=6,MONTH(Z525)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z525)=6,MONTH(Z525)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z525)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z525>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z525)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z525)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z525)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z525)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1941-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK525<$AB$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN525>='Ownership Option 1'!$D$25,AK525<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK525)=MONTH('Ownership Option 1'!$D$25),YEAR($AK525)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK525+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK525+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK525)=6,MONTH(AK525)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK525)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV525<$AB$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN525>='Ownership Option 1'!$D$25,AV525<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK525)=MONTH('Ownership Option 1'!$D$25),YEAR($AK525)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV525+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV525>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV525)=6,MONTH(AV525)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV525)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG525<$AB$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN525>='Ownership Option 1'!$D$25,BG525<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK525)=MONTH('Ownership Option 1'!$D$25),YEAR($AK525)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG525<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG525>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 1'!$D$22),YEAR($DN525)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG525>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG525)=MONTH('Ownership Option 1'!$D$22),YEAR(BG525)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG525)=MONTH('Ownership Option 1'!$D$22),YEAR(BG525)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG525)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT525<$BV$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN525>='Ownership Option 2'!$D$25,BT525<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT525)=MONTH('Ownership Option 2'!$D25),YEAR($BT525)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT525+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT525+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT525)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT525)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY519:BY524)>0,IF(OR(MONTH(BT525)=6,MONTH(BT525)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT525)=6,MONTH(BT525)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT525)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT525)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE525<$BV$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN525>='Ownership Option 2'!$D$25,CE525<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK525)=MONTH('Ownership Option 2'!$D$25),YEAR($AK525)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE525+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE525+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE525)=6,MONTH(CE525)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE525)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP525<$BV$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN525>='Ownership Option 2'!$D$25,CP525<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK525)=MONTH('Ownership Option 2'!$D$25),YEAR($AK525)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP525+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP525>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP525)=6,MONTH(CP525)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP525)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA525<$BV$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA525>='Ownership Option 2'!$D$25,DA525<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA525)=MONTH('Ownership Option 2'!$D$25),YEAR($DA525)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA525<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA525>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA525)=MONTH('Ownership Option 2'!$D$22),YEAR($DA525)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA525>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA525)=MONTH('Ownership Option 2'!$D$22),YEAR(DA525)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA525)=MONTH('Ownership Option 2'!$D$22),YEAR(DA525)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA525)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1941-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN525<$DP$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN525>='Ownership Option 3'!$D$25,DN525<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 3'!$D$25),YEAR($DN525)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN525+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN525+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN525)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN525)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS519:DS524)>0,IF(OR(MONTH(DN525)=6,MONTH(DN525)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN525)=6,MONTH(DN525)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN525>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN525)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN525)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN525)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN525)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY525<$DP$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY525>='Ownership Option 3'!$D$25,DY525<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY525)=MONTH('Ownership Option 3'!$D$25),YEAR($DY525)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY525+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY525+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY525)=6,MONTH(DY525)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY525)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY525>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY525)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY525)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY525)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY525)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ525<$DP$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ525>='Ownership Option 3'!$D$25,EJ525<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ525)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ525)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ525+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ525>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ525)=6,MONTH(EJ525)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ525)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ525>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ525)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ525)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ525)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ525)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ525)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1941-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU525<$DP$19,$I525,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU525>='Ownership Option 3'!$D$25,EU525<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU525)=MONTH('Ownership Option 3'!$D$25),YEAR($EU525)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU525<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU525>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU525)=MONTH('Ownership Option 3'!$D$22),YEAR($EU525)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU525>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU525)=MONTH('Ownership Option 3'!$D$22),YEAR(EU525)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU525)=MONTH('Ownership Option 3'!$D$22),YEAR(EU525)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU525)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[506,"1942-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B530>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B530))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B530))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B530)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B530))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B530))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B530))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B530>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B530))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B530))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B530)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B530))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B530))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B530))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B530>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B530))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B530))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B530)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B530))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B530))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B530))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B530>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B530))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B530))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B530)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B530))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B530))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B530))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B530>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B530))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B530))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B530)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B530))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B530))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B530))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B530>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B530))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B530)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B530))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B530)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B530))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B530)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B530))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B530))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B530-TODAY())/365.25))),\"\")","v":""},0,0,null,"1942-03-01",{"$f":"IF(AND('Cash Flows'!$L530<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I530,\"\")","v":""},{"$f":"IFERROR(IF(M530=\"\",IF(AND(L530<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L530<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L530>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L530<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L530>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L530<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L530>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L530<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L530>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L530<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L530)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L530)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L530)=MONTH('Lease Option 1'!$D$13),YEAR($L530)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1942-03-01",{"$f":"IF(AND('Cash Flows'!$L530<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I530,\"\")","v":""},{"$f":"IFERROR(IF(T530=\"\",IF(AND(S530<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S530<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S530>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S530<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S530>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S530<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S530>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S530<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S530>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S530<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S530)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S530)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L530)=MONTH('Lease Option 2'!$D$13),YEAR($L530)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z530<$AB$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z530>='Ownership Option 1'!$D$25,Z530<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z530)=MONTH('Ownership Option 1'!$D$25),YEAR($L530)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z530+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z530+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z530)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z530)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE524:AE529)>0,IF(OR(MONTH(Z530)=6,MONTH(Z530)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z530)=6,MONTH(Z530)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z530)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z530>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z530)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z530)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z530)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z530)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1942-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK530<$AB$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN530>='Ownership Option 1'!$D$25,AK530<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK530)=MONTH('Ownership Option 1'!$D$25),YEAR($AK530)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK530+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK530+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK530)=6,MONTH(AK530)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK530)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV530<$AB$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN530>='Ownership Option 1'!$D$25,AV530<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK530)=MONTH('Ownership Option 1'!$D$25),YEAR($AK530)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV530+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV530>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV530)=6,MONTH(AV530)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV530)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG530<$AB$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN530>='Ownership Option 1'!$D$25,BG530<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK530)=MONTH('Ownership Option 1'!$D$25),YEAR($AK530)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG530<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG530>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 1'!$D$22),YEAR($DN530)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG530>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG530)=MONTH('Ownership Option 1'!$D$22),YEAR(BG530)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG530)=MONTH('Ownership Option 1'!$D$22),YEAR(BG530)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG530)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1942-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT530<$BV$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN530>='Ownership Option 2'!$D$25,BT530<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT530)=MONTH('Ownership Option 2'!$D25),YEAR($BT530)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT530+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT530+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT530)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT530)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY524:BY529)>0,IF(OR(MONTH(BT530)=6,MONTH(BT530)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT530)=6,MONTH(BT530)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT530)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT530)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE530<$BV$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN530>='Ownership Option 2'!$D$25,CE530<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK530)=MONTH('Ownership Option 2'!$D$25),YEAR($AK530)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE530+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE530+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE530)=6,MONTH(CE530)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE530)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP530<$BV$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN530>='Ownership Option 2'!$D$25,CP530<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK530)=MONTH('Ownership Option 2'!$D$25),YEAR($AK530)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP530+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP530>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP530)=6,MONTH(CP530)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP530)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA530<$BV$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA530>='Ownership Option 2'!$D$25,DA530<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA530)=MONTH('Ownership Option 2'!$D$25),YEAR($DA530)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA530<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA530>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA530)=MONTH('Ownership Option 2'!$D$22),YEAR($DA530)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA530>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA530)=MONTH('Ownership Option 2'!$D$22),YEAR(DA530)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA530)=MONTH('Ownership Option 2'!$D$22),YEAR(DA530)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA530)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1942-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN530<$DP$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN530>='Ownership Option 3'!$D$25,DN530<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 3'!$D$25),YEAR($DN530)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN530+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN530+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN530)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN530)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS524:DS529)>0,IF(OR(MONTH(DN530)=6,MONTH(DN530)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN530)=6,MONTH(DN530)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN530>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN530)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN530)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN530)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN530)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY530<$DP$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY530>='Ownership Option 3'!$D$25,DY530<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY530)=MONTH('Ownership Option 3'!$D$25),YEAR($DY530)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY530+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY530+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY530)=6,MONTH(DY530)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY530)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY530>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY530)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY530)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY530)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY530)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ530<$DP$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ530>='Ownership Option 3'!$D$25,EJ530<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ530)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ530)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ530+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ530>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ530)=6,MONTH(EJ530)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ530)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ530>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ530)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ530)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ530)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ530)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ530)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU530<$DP$19,$I530,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU530>='Ownership Option 3'!$D$25,EU530<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU530)=MONTH('Ownership Option 3'!$D$25),YEAR($EU530)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU530<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU530>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU530)=MONTH('Ownership Option 3'!$D$22),YEAR($EU530)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU530>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU530)=MONTH('Ownership Option 3'!$D$22),YEAR(EU530)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU530)=MONTH('Ownership Option 3'!$D$22),YEAR(EU530)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU530)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[511,"1942-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B535>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B535))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B535))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B535)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B535))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B535))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B535))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B535>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B535))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B535))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B535)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B535))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B535))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B535))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B535>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B535))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B535))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B535)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B535))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B535))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B535))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B535>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B535))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B535))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B535)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B535))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B535))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B535))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B535>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B535))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B535))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B535)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B535))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B535))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B535))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B535>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B535))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B535)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B535))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B535)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B535))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B535)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B535))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B535))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B535-TODAY())/365.25))),\"\")","v":""},0,0,null,"1942-08-01",{"$f":"IF(AND('Cash Flows'!$L535<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I535,\"\")","v":""},{"$f":"IFERROR(IF(M535=\"\",IF(AND(L535<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L535<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L535>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L535<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L535>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L535<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L535>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L535<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L535>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L535<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L535)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L535)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L535)=MONTH('Lease Option 1'!$D$13),YEAR($L535)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1942-08-01",{"$f":"IF(AND('Cash Flows'!$L535<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I535,\"\")","v":""},{"$f":"IFERROR(IF(T535=\"\",IF(AND(S535<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S535<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S535>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S535<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S535>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S535<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S535>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S535<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S535>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S535<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S535)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S535)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L535)=MONTH('Lease Option 2'!$D$13),YEAR($L535)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z535<$AB$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z535>='Ownership Option 1'!$D$25,Z535<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z535)=MONTH('Ownership Option 1'!$D$25),YEAR($L535)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z535+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z535+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z535)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z535)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE529:AE534)>0,IF(OR(MONTH(Z535)=6,MONTH(Z535)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z535)=6,MONTH(Z535)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z535)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z535>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z535)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z535)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z535)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z535)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1942-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK535<$AB$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN535>='Ownership Option 1'!$D$25,AK535<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK535)=MONTH('Ownership Option 1'!$D$25),YEAR($AK535)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK535+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK535+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK535)=6,MONTH(AK535)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK535)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV535<$AB$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN535>='Ownership Option 1'!$D$25,AV535<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK535)=MONTH('Ownership Option 1'!$D$25),YEAR($AK535)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV535+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV535>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV535)=6,MONTH(AV535)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV535)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG535<$AB$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN535>='Ownership Option 1'!$D$25,BG535<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK535)=MONTH('Ownership Option 1'!$D$25),YEAR($AK535)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG535<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG535>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 1'!$D$22),YEAR($DN535)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG535>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG535)=MONTH('Ownership Option 1'!$D$22),YEAR(BG535)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG535)=MONTH('Ownership Option 1'!$D$22),YEAR(BG535)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG535)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1942-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT535<$BV$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN535>='Ownership Option 2'!$D$25,BT535<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT535)=MONTH('Ownership Option 2'!$D25),YEAR($BT535)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT535+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT535+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT535)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT535)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY529:BY534)>0,IF(OR(MONTH(BT535)=6,MONTH(BT535)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT535)=6,MONTH(BT535)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT535)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT535)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE535<$BV$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN535>='Ownership Option 2'!$D$25,CE535<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK535)=MONTH('Ownership Option 2'!$D$25),YEAR($AK535)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE535+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE535+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE535)=6,MONTH(CE535)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE535)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP535<$BV$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN535>='Ownership Option 2'!$D$25,CP535<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK535)=MONTH('Ownership Option 2'!$D$25),YEAR($AK535)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP535+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP535>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP535)=6,MONTH(CP535)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP535)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA535<$BV$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA535>='Ownership Option 2'!$D$25,DA535<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA535)=MONTH('Ownership Option 2'!$D$25),YEAR($DA535)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA535<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA535>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA535)=MONTH('Ownership Option 2'!$D$22),YEAR($DA535)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA535>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA535)=MONTH('Ownership Option 2'!$D$22),YEAR(DA535)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA535)=MONTH('Ownership Option 2'!$D$22),YEAR(DA535)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA535)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1942-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN535<$DP$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN535>='Ownership Option 3'!$D$25,DN535<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 3'!$D$25),YEAR($DN535)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN535+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN535+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN535)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN535)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS529:DS534)>0,IF(OR(MONTH(DN535)=6,MONTH(DN535)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN535)=6,MONTH(DN535)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN535>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN535)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN535)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN535)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN535)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY535<$DP$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY535>='Ownership Option 3'!$D$25,DY535<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY535)=MONTH('Ownership Option 3'!$D$25),YEAR($DY535)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY535+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY535+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY535)=6,MONTH(DY535)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY535)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY535>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY535)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY535)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY535)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY535)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ535<$DP$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ535>='Ownership Option 3'!$D$25,EJ535<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ535)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ535)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ535+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ535>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ535)=6,MONTH(EJ535)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ535)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ535>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ535)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ535)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ535)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ535)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ535)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1942-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU535<$DP$19,$I535,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU535>='Ownership Option 3'!$D$25,EU535<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU535)=MONTH('Ownership Option 3'!$D$25),YEAR($EU535)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU535<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU535>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU535)=MONTH('Ownership Option 3'!$D$22),YEAR($EU535)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU535>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU535)=MONTH('Ownership Option 3'!$D$22),YEAR(EU535)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU535)=MONTH('Ownership Option 3'!$D$22),YEAR(EU535)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU535)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[517,"1943-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B541>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B541))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B541))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B541)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B541))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B541))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B541))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B541>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B541))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B541))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B541)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B541))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B541))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B541))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B541>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B541))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B541))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B541)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B541))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B541))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B541))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B541>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B541))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B541))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B541)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B541))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B541))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B541))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B541>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B541))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B541))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B541)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B541))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B541))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B541))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B541>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B541))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B541)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B541))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B541)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B541))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B541)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B541))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B541))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B541-TODAY())/365.25))),\"\")","v":""},0,0,null,"1943-02-01",{"$f":"IF(AND('Cash Flows'!$L541<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I541,\"\")","v":""},{"$f":"IFERROR(IF(M541=\"\",IF(AND(L541<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L541<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L541>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L541<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L541>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L541<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L541>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L541<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L541>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L541<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L541)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L541)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L541)=MONTH('Lease Option 1'!$D$13),YEAR($L541)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1943-02-01",{"$f":"IF(AND('Cash Flows'!$L541<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I541,\"\")","v":""},{"$f":"IFERROR(IF(T541=\"\",IF(AND(S541<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S541<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S541>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S541<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S541>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S541<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S541>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S541<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S541>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S541<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S541)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S541)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L541)=MONTH('Lease Option 2'!$D$13),YEAR($L541)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z541<$AB$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z541>='Ownership Option 1'!$D$25,Z541<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z541)=MONTH('Ownership Option 1'!$D$25),YEAR($L541)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z541+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z541+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z541)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z541)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE535:AE540)>0,IF(OR(MONTH(Z541)=6,MONTH(Z541)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z541)=6,MONTH(Z541)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z541)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z541>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z541)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z541)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z541)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z541)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1943-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK541<$AB$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN541>='Ownership Option 1'!$D$25,AK541<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK541)=MONTH('Ownership Option 1'!$D$25),YEAR($AK541)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK541+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK541+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK541)=6,MONTH(AK541)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK541)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV541<$AB$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN541>='Ownership Option 1'!$D$25,AV541<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK541)=MONTH('Ownership Option 1'!$D$25),YEAR($AK541)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV541+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV541>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV541)=6,MONTH(AV541)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV541)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG541<$AB$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN541>='Ownership Option 1'!$D$25,BG541<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK541)=MONTH('Ownership Option 1'!$D$25),YEAR($AK541)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG541<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG541>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 1'!$D$22),YEAR($DN541)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG541>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG541)=MONTH('Ownership Option 1'!$D$22),YEAR(BG541)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG541)=MONTH('Ownership Option 1'!$D$22),YEAR(BG541)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG541)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT541<$BV$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN541>='Ownership Option 2'!$D$25,BT541<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT541)=MONTH('Ownership Option 2'!$D25),YEAR($BT541)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT541+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT541+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT541)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT541)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY535:BY540)>0,IF(OR(MONTH(BT541)=6,MONTH(BT541)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT541)=6,MONTH(BT541)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT541)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT541)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE541<$BV$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN541>='Ownership Option 2'!$D$25,CE541<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK541)=MONTH('Ownership Option 2'!$D$25),YEAR($AK541)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE541+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE541+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE541)=6,MONTH(CE541)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE541)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP541<$BV$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN541>='Ownership Option 2'!$D$25,CP541<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK541)=MONTH('Ownership Option 2'!$D$25),YEAR($AK541)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP541+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP541>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP541)=6,MONTH(CP541)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP541)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA541<$BV$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA541>='Ownership Option 2'!$D$25,DA541<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA541)=MONTH('Ownership Option 2'!$D$25),YEAR($DA541)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA541<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA541>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA541)=MONTH('Ownership Option 2'!$D$22),YEAR($DA541)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA541>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA541)=MONTH('Ownership Option 2'!$D$22),YEAR(DA541)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA541)=MONTH('Ownership Option 2'!$D$22),YEAR(DA541)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA541)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN541<$DP$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN541>='Ownership Option 3'!$D$25,DN541<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 3'!$D$25),YEAR($DN541)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN541+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN541+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN541)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN541)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS535:DS540)>0,IF(OR(MONTH(DN541)=6,MONTH(DN541)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN541)=6,MONTH(DN541)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN541>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN541)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN541)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN541)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN541)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY541<$DP$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY541>='Ownership Option 3'!$D$25,DY541<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY541)=MONTH('Ownership Option 3'!$D$25),YEAR($DY541)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY541+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY541+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY541)=6,MONTH(DY541)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY541)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY541>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY541)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY541)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY541)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY541)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ541<$DP$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ541>='Ownership Option 3'!$D$25,EJ541<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ541)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ541)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ541+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ541>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ541)=6,MONTH(EJ541)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ541)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ541>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ541)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ541)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ541)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ541)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ541)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU541<$DP$19,$I541,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU541>='Ownership Option 3'!$D$25,EU541<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU541)=MONTH('Ownership Option 3'!$D$25),YEAR($EU541)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU541<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU541>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU541)=MONTH('Ownership Option 3'!$D$22),YEAR($EU541)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU541>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU541)=MONTH('Ownership Option 3'!$D$22),YEAR(EU541)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU541)=MONTH('Ownership Option 3'!$D$22),YEAR(EU541)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU541)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[518,"1943-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B542>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B542))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B542))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B542)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B542))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B542))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B542))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B542>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B542))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B542))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B542)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B542))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B542))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B542))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B542>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B542))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B542))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B542)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B542))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B542))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B542))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B542>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B542))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B542))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B542)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B542))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B542))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B542))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B542>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B542))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B542))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B542)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B542))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B542))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B542))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B542>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B542))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B542)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B542))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B542)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B542))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B542)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B542))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B542))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B542-TODAY())/365.25))),\"\")","v":""},0,0,null,"1943-03-01",{"$f":"IF(AND('Cash Flows'!$L542<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I542,\"\")","v":""},{"$f":"IFERROR(IF(M542=\"\",IF(AND(L542<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L542<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L542>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L542<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L542>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L542<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L542>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L542<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L542>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L542<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L542)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L542)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L542)=MONTH('Lease Option 1'!$D$13),YEAR($L542)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1943-03-01",{"$f":"IF(AND('Cash Flows'!$L542<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I542,\"\")","v":""},{"$f":"IFERROR(IF(T542=\"\",IF(AND(S542<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S542<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S542>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S542<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S542>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S542<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S542>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S542<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S542>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S542<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S542)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S542)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L542)=MONTH('Lease Option 2'!$D$13),YEAR($L542)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z542<$AB$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z542>='Ownership Option 1'!$D$25,Z542<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z542)=MONTH('Ownership Option 1'!$D$25),YEAR($L542)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z542+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z542+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z542)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z542)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE536:AE541)>0,IF(OR(MONTH(Z542)=6,MONTH(Z542)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z542)=6,MONTH(Z542)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z542)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z542>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z542)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z542)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z542)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z542)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1943-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK542<$AB$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN542>='Ownership Option 1'!$D$25,AK542<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK542)=MONTH('Ownership Option 1'!$D$25),YEAR($AK542)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK542+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK542+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK542)=6,MONTH(AK542)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK542)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV542<$AB$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN542>='Ownership Option 1'!$D$25,AV542<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK542)=MONTH('Ownership Option 1'!$D$25),YEAR($AK542)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV542+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV542>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV542)=6,MONTH(AV542)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV542)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG542<$AB$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN542>='Ownership Option 1'!$D$25,BG542<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK542)=MONTH('Ownership Option 1'!$D$25),YEAR($AK542)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG542<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG542>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 1'!$D$22),YEAR($DN542)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG542>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG542)=MONTH('Ownership Option 1'!$D$22),YEAR(BG542)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG542)=MONTH('Ownership Option 1'!$D$22),YEAR(BG542)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG542)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT542<$BV$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN542>='Ownership Option 2'!$D$25,BT542<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT542)=MONTH('Ownership Option 2'!$D25),YEAR($BT542)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT542+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT542+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT542)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT542)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY536:BY541)>0,IF(OR(MONTH(BT542)=6,MONTH(BT542)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT542)=6,MONTH(BT542)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT542)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT542)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE542<$BV$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN542>='Ownership Option 2'!$D$25,CE542<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK542)=MONTH('Ownership Option 2'!$D$25),YEAR($AK542)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE542+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE542+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE542)=6,MONTH(CE542)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE542)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP542<$BV$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN542>='Ownership Option 2'!$D$25,CP542<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK542)=MONTH('Ownership Option 2'!$D$25),YEAR($AK542)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP542+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP542>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP542)=6,MONTH(CP542)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP542)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA542<$BV$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA542>='Ownership Option 2'!$D$25,DA542<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA542)=MONTH('Ownership Option 2'!$D$25),YEAR($DA542)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA542<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA542>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA542)=MONTH('Ownership Option 2'!$D$22),YEAR($DA542)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA542>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA542)=MONTH('Ownership Option 2'!$D$22),YEAR(DA542)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA542)=MONTH('Ownership Option 2'!$D$22),YEAR(DA542)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA542)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN542<$DP$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN542>='Ownership Option 3'!$D$25,DN542<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 3'!$D$25),YEAR($DN542)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN542+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN542+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN542)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN542)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS536:DS541)>0,IF(OR(MONTH(DN542)=6,MONTH(DN542)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN542)=6,MONTH(DN542)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN542>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN542)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN542)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN542)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN542)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY542<$DP$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY542>='Ownership Option 3'!$D$25,DY542<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY542)=MONTH('Ownership Option 3'!$D$25),YEAR($DY542)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY542+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY542+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY542)=6,MONTH(DY542)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY542)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY542>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY542)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY542)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY542)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY542)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ542<$DP$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ542>='Ownership Option 3'!$D$25,EJ542<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ542)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ542)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ542+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ542>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ542)=6,MONTH(EJ542)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ542)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ542>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ542)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ542)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ542)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ542)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ542)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU542<$DP$19,$I542,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU542>='Ownership Option 3'!$D$25,EU542<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU542)=MONTH('Ownership Option 3'!$D$25),YEAR($EU542)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU542<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU542>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU542)=MONTH('Ownership Option 3'!$D$22),YEAR($EU542)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU542>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU542)=MONTH('Ownership Option 3'!$D$22),YEAR(EU542)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU542)=MONTH('Ownership Option 3'!$D$22),YEAR(EU542)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU542)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[523,"1943-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B547>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B547))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B547))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B547)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B547))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B547))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B547))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B547>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B547))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B547))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B547)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B547))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B547))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B547))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B547>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B547))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B547))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B547)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B547))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B547))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B547))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B547>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B547))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B547))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B547)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B547))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B547))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B547))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B547>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B547))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B547))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B547)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B547))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B547))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B547))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B547>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B547))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B547)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B547))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B547)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B547))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B547)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B547))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B547))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B547-TODAY())/365.25))),\"\")","v":""},0,0,null,"1943-08-01",{"$f":"IF(AND('Cash Flows'!$L547<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I547,\"\")","v":""},{"$f":"IFERROR(IF(M547=\"\",IF(AND(L547<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L547<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L547>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L547<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L547>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L547<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L547>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L547<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L547>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L547<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L547)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L547)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L547)=MONTH('Lease Option 1'!$D$13),YEAR($L547)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1943-08-01",{"$f":"IF(AND('Cash Flows'!$L547<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I547,\"\")","v":""},{"$f":"IFERROR(IF(T547=\"\",IF(AND(S547<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S547<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S547>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S547<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S547>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S547<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S547>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S547<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S547>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S547<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S547)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S547)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L547)=MONTH('Lease Option 2'!$D$13),YEAR($L547)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z547<$AB$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z547>='Ownership Option 1'!$D$25,Z547<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z547)=MONTH('Ownership Option 1'!$D$25),YEAR($L547)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z547+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z547+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z547)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z547)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE541:AE546)>0,IF(OR(MONTH(Z547)=6,MONTH(Z547)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z547)=6,MONTH(Z547)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z547)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z547>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z547)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z547)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z547)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z547)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1943-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK547<$AB$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN547>='Ownership Option 1'!$D$25,AK547<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK547)=MONTH('Ownership Option 1'!$D$25),YEAR($AK547)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK547+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK547+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK547)=6,MONTH(AK547)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK547)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV547<$AB$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN547>='Ownership Option 1'!$D$25,AV547<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK547)=MONTH('Ownership Option 1'!$D$25),YEAR($AK547)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV547+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV547>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV547)=6,MONTH(AV547)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV547)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG547<$AB$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN547>='Ownership Option 1'!$D$25,BG547<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK547)=MONTH('Ownership Option 1'!$D$25),YEAR($AK547)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG547<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG547>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 1'!$D$22),YEAR($DN547)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG547>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG547)=MONTH('Ownership Option 1'!$D$22),YEAR(BG547)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG547)=MONTH('Ownership Option 1'!$D$22),YEAR(BG547)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG547)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT547<$BV$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN547>='Ownership Option 2'!$D$25,BT547<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT547)=MONTH('Ownership Option 2'!$D25),YEAR($BT547)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT547+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT547+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT547)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT547)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY541:BY546)>0,IF(OR(MONTH(BT547)=6,MONTH(BT547)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT547)=6,MONTH(BT547)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT547)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT547)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE547<$BV$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN547>='Ownership Option 2'!$D$25,CE547<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK547)=MONTH('Ownership Option 2'!$D$25),YEAR($AK547)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE547+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE547+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE547)=6,MONTH(CE547)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE547)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP547<$BV$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN547>='Ownership Option 2'!$D$25,CP547<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK547)=MONTH('Ownership Option 2'!$D$25),YEAR($AK547)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP547+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP547>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP547)=6,MONTH(CP547)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP547)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA547<$BV$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA547>='Ownership Option 2'!$D$25,DA547<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA547)=MONTH('Ownership Option 2'!$D$25),YEAR($DA547)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA547<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA547>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA547)=MONTH('Ownership Option 2'!$D$22),YEAR($DA547)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA547>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA547)=MONTH('Ownership Option 2'!$D$22),YEAR(DA547)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA547)=MONTH('Ownership Option 2'!$D$22),YEAR(DA547)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA547)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1943-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN547<$DP$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN547>='Ownership Option 3'!$D$25,DN547<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 3'!$D$25),YEAR($DN547)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN547+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN547+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN547)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN547)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS541:DS546)>0,IF(OR(MONTH(DN547)=6,MONTH(DN547)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN547)=6,MONTH(DN547)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN547>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN547)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN547)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN547)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN547)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY547<$DP$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY547>='Ownership Option 3'!$D$25,DY547<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY547)=MONTH('Ownership Option 3'!$D$25),YEAR($DY547)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY547+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY547+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY547)=6,MONTH(DY547)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY547)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY547>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY547)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY547)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY547)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY547)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ547<$DP$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ547>='Ownership Option 3'!$D$25,EJ547<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ547)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ547)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ547+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ547>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ547)=6,MONTH(EJ547)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ547)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ547>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ547)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ547)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ547)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ547)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ547)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1943-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU547<$DP$19,$I547,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU547>='Ownership Option 3'!$D$25,EU547<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU547)=MONTH('Ownership Option 3'!$D$25),YEAR($EU547)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU547<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU547>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU547)=MONTH('Ownership Option 3'!$D$22),YEAR($EU547)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU547>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU547)=MONTH('Ownership Option 3'!$D$22),YEAR(EU547)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU547)=MONTH('Ownership Option 3'!$D$22),YEAR(EU547)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU547)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[528,"1944-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B552>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B552))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B552))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B552)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B552))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B552))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B552))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B552>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B552))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B552))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B552)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B552))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B552))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B552))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B552>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B552))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B552))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B552)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B552))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B552))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B552))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B552>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B552))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B552))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B552)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B552))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B552))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B552))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B552>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B552))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B552))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B552)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B552))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B552))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B552))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B552>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B552))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B552)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B552))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B552)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B552))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B552)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B552))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B552))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B552-TODAY())/365.25))),\"\")","v":""},0,0,null,"1944-01-01",{"$f":"IF(AND('Cash Flows'!$L552<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I552,\"\")","v":""},{"$f":"IFERROR(IF(M552=\"\",IF(AND(L552<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L552<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L552>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L552<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L552>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L552<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L552>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L552<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L552>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L552<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L552)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L552)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L552)=MONTH('Lease Option 1'!$D$13),YEAR($L552)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1944-01-01",{"$f":"IF(AND('Cash Flows'!$L552<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I552,\"\")","v":""},{"$f":"IFERROR(IF(T552=\"\",IF(AND(S552<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S552<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S552>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S552<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S552>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S552<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S552>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S552<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S552>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S552<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S552)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S552)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L552)=MONTH('Lease Option 2'!$D$13),YEAR($L552)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z552<$AB$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z552>='Ownership Option 1'!$D$25,Z552<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z552)=MONTH('Ownership Option 1'!$D$25),YEAR($L552)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z552+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z552+548>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z552)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z552)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE546:AE551)>0,IF(OR(MONTH(Z552)=6,MONTH(Z552)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z552)=6,MONTH(Z552)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z552)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z552>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z552)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z552)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z552)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z552)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1944-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK552<$AB$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN552>='Ownership Option 1'!$D$25,AK552<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK552)=MONTH('Ownership Option 1'!$D$25),YEAR($AK552)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK552+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK552+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK552)=6,MONTH(AK552)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK552)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV552<$AB$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN552>='Ownership Option 1'!$D$25,AV552<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK552)=MONTH('Ownership Option 1'!$D$25),YEAR($AK552)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV552+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV552>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV552)=6,MONTH(AV552)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV552)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG552<$AB$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN552>='Ownership Option 1'!$D$25,BG552<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK552)=MONTH('Ownership Option 1'!$D$25),YEAR($AK552)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG552<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG552>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 1'!$D$22),YEAR($DN552)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG552>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG552)=MONTH('Ownership Option 1'!$D$22),YEAR(BG552)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG552)=MONTH('Ownership Option 1'!$D$22),YEAR(BG552)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG552)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT552<$BV$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN552>='Ownership Option 2'!$D$25,BT552<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT552)=MONTH('Ownership Option 2'!$D25),YEAR($BT552)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT552+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT552+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT552)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT552)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY546:BY551)>0,IF(OR(MONTH(BT552)=6,MONTH(BT552)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT552)=6,MONTH(BT552)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT552)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT552)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE552<$BV$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN552>='Ownership Option 2'!$D$25,CE552<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK552)=MONTH('Ownership Option 2'!$D$25),YEAR($AK552)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE552+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE552+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE552)=6,MONTH(CE552)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE552)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP552<$BV$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN552>='Ownership Option 2'!$D$25,CP552<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK552)=MONTH('Ownership Option 2'!$D$25),YEAR($AK552)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP552+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP552>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP552)=6,MONTH(CP552)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP552)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA552<$BV$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA552>='Ownership Option 2'!$D$25,DA552<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA552)=MONTH('Ownership Option 2'!$D$25),YEAR($DA552)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA552<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA552>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA552)=MONTH('Ownership Option 2'!$D$22),YEAR($DA552)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA552>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA552)=MONTH('Ownership Option 2'!$D$22),YEAR(DA552)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA552)=MONTH('Ownership Option 2'!$D$22),YEAR(DA552)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA552)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN552<$DP$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN552>='Ownership Option 3'!$D$25,DN552<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 3'!$D$25),YEAR($DN552)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN552+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN552+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN552)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN552)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS546:DS551)>0,IF(OR(MONTH(DN552)=6,MONTH(DN552)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN552)=6,MONTH(DN552)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN552>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN552)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN552)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN552)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN552)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY552<$DP$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY552>='Ownership Option 3'!$D$25,DY552<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY552)=MONTH('Ownership Option 3'!$D$25),YEAR($DY552)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY552+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY552+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY552)=6,MONTH(DY552)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY552)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY552>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY552)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY552)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY552)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY552)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ552<$DP$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ552>='Ownership Option 3'!$D$25,EJ552<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ552)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ552)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ552+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ552>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ552)=6,MONTH(EJ552)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ552)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ552>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ552)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ552)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ552)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ552)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ552)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU552<$DP$19,$I552,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU552>='Ownership Option 3'!$D$25,EU552<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU552)=MONTH('Ownership Option 3'!$D$25),YEAR($EU552)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU552<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU552>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU552)=MONTH('Ownership Option 3'!$D$22),YEAR($EU552)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU552>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU552)=MONTH('Ownership Option 3'!$D$22),YEAR(EU552)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU552)=MONTH('Ownership Option 3'!$D$22),YEAR(EU552)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU552)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[533,"1944-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B557>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B557))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B557))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B557)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B557))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B557))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B557))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B557>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B557))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B557))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B557)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B557))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B557))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B557))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B557>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B557))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B557))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B557)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B557))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B557))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B557))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B557>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B557))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B557))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B557)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B557))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B557))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B557))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B557>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B557))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B557))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B557)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B557))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B557))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B557))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B557>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B557))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B557)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B557))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B557)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B557))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B557)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B557))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B557))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B557-TODAY())/365.25))),\"\")","v":""},0,0,null,"1944-06-01",{"$f":"IF(AND('Cash Flows'!$L557<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I557,\"\")","v":""},{"$f":"IFERROR(IF(M557=\"\",IF(AND(L557<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L557<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L557>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L557<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L557>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L557<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L557>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L557<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L557>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L557<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L557)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L557)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L557)=MONTH('Lease Option 1'!$D$13),YEAR($L557)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1944-06-01",{"$f":"IF(AND('Cash Flows'!$L557<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I557,\"\")","v":""},{"$f":"IFERROR(IF(T557=\"\",IF(AND(S557<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S557<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S557>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S557<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S557>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S557<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S557>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S557<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S557>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S557<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S557)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S557)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L557)=MONTH('Lease Option 2'!$D$13),YEAR($L557)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z557<$AB$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z557>='Ownership Option 1'!$D$25,Z557<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z557)=MONTH('Ownership Option 1'!$D$25),YEAR($L557)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z557+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z557+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z557)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z557)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE551:AE556)>0,IF(OR(MONTH(Z557)=6,MONTH(Z557)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z557)=6,MONTH(Z557)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z557)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z557>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z557)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z557)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z557)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z557)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1944-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK557<$AB$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN557>='Ownership Option 1'!$D$25,AK557<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK557)=MONTH('Ownership Option 1'!$D$25),YEAR($AK557)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK557+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK557+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK557)=6,MONTH(AK557)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK557)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV557<$AB$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN557>='Ownership Option 1'!$D$25,AV557<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK557)=MONTH('Ownership Option 1'!$D$25),YEAR($AK557)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV557+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV557>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV557)=6,MONTH(AV557)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV557)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG557<$AB$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN557>='Ownership Option 1'!$D$25,BG557<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK557)=MONTH('Ownership Option 1'!$D$25),YEAR($AK557)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG557<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG557>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 1'!$D$22),YEAR($DN557)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG557>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG557)=MONTH('Ownership Option 1'!$D$22),YEAR(BG557)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG557)=MONTH('Ownership Option 1'!$D$22),YEAR(BG557)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG557)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT557<$BV$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN557>='Ownership Option 2'!$D$25,BT557<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT557)=MONTH('Ownership Option 2'!$D25),YEAR($BT557)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT557+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT557+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT557)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT557)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY551:BY556)>0,IF(OR(MONTH(BT557)=6,MONTH(BT557)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT557)=6,MONTH(BT557)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT557)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT557)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE557<$BV$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN557>='Ownership Option 2'!$D$25,CE557<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK557)=MONTH('Ownership Option 2'!$D$25),YEAR($AK557)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE557+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE557+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE557)=6,MONTH(CE557)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE557)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP557<$BV$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN557>='Ownership Option 2'!$D$25,CP557<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK557)=MONTH('Ownership Option 2'!$D$25),YEAR($AK557)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP557+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP557>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP557)=6,MONTH(CP557)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP557)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA557<$BV$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA557>='Ownership Option 2'!$D$25,DA557<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA557)=MONTH('Ownership Option 2'!$D$25),YEAR($DA557)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA557<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA557>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA557)=MONTH('Ownership Option 2'!$D$22),YEAR($DA557)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA557>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA557)=MONTH('Ownership Option 2'!$D$22),YEAR(DA557)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA557)=MONTH('Ownership Option 2'!$D$22),YEAR(DA557)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA557)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN557<$DP$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN557>='Ownership Option 3'!$D$25,DN557<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 3'!$D$25),YEAR($DN557)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN557+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN557+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN557)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN557)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS551:DS556)>0,IF(OR(MONTH(DN557)=6,MONTH(DN557)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN557)=6,MONTH(DN557)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN557>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN557)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN557)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN557)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN557)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY557<$DP$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY557>='Ownership Option 3'!$D$25,DY557<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY557)=MONTH('Ownership Option 3'!$D$25),YEAR($DY557)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY557+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY557+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY557)=6,MONTH(DY557)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY557)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY557>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY557)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY557)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY557)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY557)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ557<$DP$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ557>='Ownership Option 3'!$D$25,EJ557<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ557)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ557)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ557+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ557>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ557)=6,MONTH(EJ557)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ557)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ557>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ557)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ557)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ557)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ557)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ557)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU557<$DP$19,$I557,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU557>='Ownership Option 3'!$D$25,EU557<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU557)=MONTH('Ownership Option 3'!$D$25),YEAR($EU557)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU557<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU557>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU557)=MONTH('Ownership Option 3'!$D$22),YEAR($EU557)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU557>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU557)=MONTH('Ownership Option 3'!$D$22),YEAR(EU557)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU557)=MONTH('Ownership Option 3'!$D$22),YEAR(EU557)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU557)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[534,"1944-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B558>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B558))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B558))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B558)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B558))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B558))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B558))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B558>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B558))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B558))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B558)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B558))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B558))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B558))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B558>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B558))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B558))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B558)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B558))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B558))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B558))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B558>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B558))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B558))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B558)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B558))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B558))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B558))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B558>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B558))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B558))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B558)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B558))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B558))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B558))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B558>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B558))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B558)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B558))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B558)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B558))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B558)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B558))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B558))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B558-TODAY())/365.25))),\"\")","v":""},0,0,null,"1944-07-01",{"$f":"IF(AND('Cash Flows'!$L558<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I558,\"\")","v":""},{"$f":"IFERROR(IF(M558=\"\",IF(AND(L558<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L558<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L558>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L558<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L558>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L558<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L558>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L558<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L558>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L558<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L558)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L558)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L558)=MONTH('Lease Option 1'!$D$13),YEAR($L558)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1944-07-01",{"$f":"IF(AND('Cash Flows'!$L558<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I558,\"\")","v":""},{"$f":"IFERROR(IF(T558=\"\",IF(AND(S558<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S558<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S558>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S558<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S558>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S558<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S558>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S558<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S558>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S558<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S558)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S558)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L558)=MONTH('Lease Option 2'!$D$13),YEAR($L558)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z558<$AB$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z558>='Ownership Option 1'!$D$25,Z558<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z558)=MONTH('Ownership Option 1'!$D$25),YEAR($L558)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z558+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z558+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z558)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z558)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE552:AE557)>0,IF(OR(MONTH(Z558)=6,MONTH(Z558)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z558)=6,MONTH(Z558)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z558)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z558>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z558)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z558)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z558)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z558)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1944-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK558<$AB$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN558>='Ownership Option 1'!$D$25,AK558<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK558)=MONTH('Ownership Option 1'!$D$25),YEAR($AK558)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK558+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK558+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK558)=6,MONTH(AK558)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK558)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV558<$AB$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN558>='Ownership Option 1'!$D$25,AV558<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK558)=MONTH('Ownership Option 1'!$D$25),YEAR($AK558)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV558+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV558>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV558)=6,MONTH(AV558)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV558)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG558<$AB$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN558>='Ownership Option 1'!$D$25,BG558<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK558)=MONTH('Ownership Option 1'!$D$25),YEAR($AK558)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG558<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG558>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 1'!$D$22),YEAR($DN558)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG558>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG558)=MONTH('Ownership Option 1'!$D$22),YEAR(BG558)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG558)=MONTH('Ownership Option 1'!$D$22),YEAR(BG558)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG558)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT558<$BV$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN558>='Ownership Option 2'!$D$25,BT558<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT558)=MONTH('Ownership Option 2'!$D25),YEAR($BT558)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT558+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT558+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT558)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT558)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY552:BY557)>0,IF(OR(MONTH(BT558)=6,MONTH(BT558)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT558)=6,MONTH(BT558)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT558)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT558)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE558<$BV$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN558>='Ownership Option 2'!$D$25,CE558<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK558)=MONTH('Ownership Option 2'!$D$25),YEAR($AK558)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE558+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE558+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE558)=6,MONTH(CE558)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE558)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP558<$BV$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN558>='Ownership Option 2'!$D$25,CP558<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK558)=MONTH('Ownership Option 2'!$D$25),YEAR($AK558)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP558+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP558>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP558)=6,MONTH(CP558)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP558)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA558<$BV$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA558>='Ownership Option 2'!$D$25,DA558<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA558)=MONTH('Ownership Option 2'!$D$25),YEAR($DA558)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA558<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA558>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA558)=MONTH('Ownership Option 2'!$D$22),YEAR($DA558)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA558>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA558)=MONTH('Ownership Option 2'!$D$22),YEAR(DA558)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA558)=MONTH('Ownership Option 2'!$D$22),YEAR(DA558)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA558)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN558<$DP$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN558>='Ownership Option 3'!$D$25,DN558<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 3'!$D$25),YEAR($DN558)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN558+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN558+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN558)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN558)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS552:DS557)>0,IF(OR(MONTH(DN558)=6,MONTH(DN558)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN558)=6,MONTH(DN558)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN558>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN558)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN558)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN558)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN558)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY558<$DP$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY558>='Ownership Option 3'!$D$25,DY558<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY558)=MONTH('Ownership Option 3'!$D$25),YEAR($DY558)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY558+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY558+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY558)=6,MONTH(DY558)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY558)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY558>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY558)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY558)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY558)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY558)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ558<$DP$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ558>='Ownership Option 3'!$D$25,EJ558<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ558)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ558)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ558+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ558>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ558)=6,MONTH(EJ558)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ558)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ558>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ558)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ558)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ558)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ558)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ558)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU558<$DP$19,$I558,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU558>='Ownership Option 3'!$D$25,EU558<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU558)=MONTH('Ownership Option 3'!$D$25),YEAR($EU558)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU558<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU558>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU558)=MONTH('Ownership Option 3'!$D$22),YEAR($EU558)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU558>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU558)=MONTH('Ownership Option 3'!$D$22),YEAR(EU558)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU558)=MONTH('Ownership Option 3'!$D$22),YEAR(EU558)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU558)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[539,"1944-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B563>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B563))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B563))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B563)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B563))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B563))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B563))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B563>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B563))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B563))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B563)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B563))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B563))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B563))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B563>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B563))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B563))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B563)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B563))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B563))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B563))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B563>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B563))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B563))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B563)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B563))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B563))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B563))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B563>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B563))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B563))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B563)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B563))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B563))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B563))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B563>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B563))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B563)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B563))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B563)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B563))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B563)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B563))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B563))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B563-TODAY())/365.25))),\"\")","v":""},0,0,null,"1944-12-01",{"$f":"IF(AND('Cash Flows'!$L563<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I563,\"\")","v":""},{"$f":"IFERROR(IF(M563=\"\",IF(AND(L563<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L563<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L563>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L563<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L563>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L563<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L563>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L563<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L563>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L563<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L563)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L563)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L563)=MONTH('Lease Option 1'!$D$13),YEAR($L563)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1944-12-01",{"$f":"IF(AND('Cash Flows'!$L563<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I563,\"\")","v":""},{"$f":"IFERROR(IF(T563=\"\",IF(AND(S563<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S563<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S563>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S563<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S563>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S563<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S563>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S563<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S563>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S563<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S563)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S563)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L563)=MONTH('Lease Option 2'!$D$13),YEAR($L563)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z563<$AB$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z563>='Ownership Option 1'!$D$25,Z563<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z563)=MONTH('Ownership Option 1'!$D$25),YEAR($L563)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z563+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z563+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z563)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z563)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE557:AE562)>0,IF(OR(MONTH(Z563)=6,MONTH(Z563)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z563)=6,MONTH(Z563)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z563)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z563>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z563)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z563)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z563)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z563)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1944-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK563<$AB$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN563>='Ownership Option 1'!$D$25,AK563<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK563)=MONTH('Ownership Option 1'!$D$25),YEAR($AK563)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK563+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK563+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK563)=6,MONTH(AK563)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK563)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV563<$AB$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN563>='Ownership Option 1'!$D$25,AV563<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK563)=MONTH('Ownership Option 1'!$D$25),YEAR($AK563)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV563+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV563>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV563)=6,MONTH(AV563)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV563)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG563<$AB$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN563>='Ownership Option 1'!$D$25,BG563<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK563)=MONTH('Ownership Option 1'!$D$25),YEAR($AK563)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG563<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG563>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 1'!$D$22),YEAR($DN563)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG563>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG563)=MONTH('Ownership Option 1'!$D$22),YEAR(BG563)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG563)=MONTH('Ownership Option 1'!$D$22),YEAR(BG563)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG563)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT563<$BV$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN563>='Ownership Option 2'!$D$25,BT563<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT563)=MONTH('Ownership Option 2'!$D25),YEAR($BT563)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT563+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT563+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT563)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT563)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY557:BY562)>0,IF(OR(MONTH(BT563)=6,MONTH(BT563)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT563)=6,MONTH(BT563)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT563)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT563)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE563<$BV$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN563>='Ownership Option 2'!$D$25,CE563<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK563)=MONTH('Ownership Option 2'!$D$25),YEAR($AK563)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE563+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE563+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE563)=6,MONTH(CE563)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE563)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP563<$BV$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN563>='Ownership Option 2'!$D$25,CP563<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK563)=MONTH('Ownership Option 2'!$D$25),YEAR($AK563)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP563+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP563>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP563)=6,MONTH(CP563)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP563)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA563<$BV$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA563>='Ownership Option 2'!$D$25,DA563<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA563)=MONTH('Ownership Option 2'!$D$25),YEAR($DA563)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA563<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA563>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA563)=MONTH('Ownership Option 2'!$D$22),YEAR($DA563)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA563>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA563)=MONTH('Ownership Option 2'!$D$22),YEAR(DA563)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA563)=MONTH('Ownership Option 2'!$D$22),YEAR(DA563)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA563)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1944-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN563<$DP$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN563>='Ownership Option 3'!$D$25,DN563<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 3'!$D$25),YEAR($DN563)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN563+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN563+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN563)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN563)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS557:DS562)>0,IF(OR(MONTH(DN563)=6,MONTH(DN563)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN563)=6,MONTH(DN563)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN563>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN563)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN563)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN563)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN563)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY563<$DP$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY563>='Ownership Option 3'!$D$25,DY563<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY563)=MONTH('Ownership Option 3'!$D$25),YEAR($DY563)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY563+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY563+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY563)=6,MONTH(DY563)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY563)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY563>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY563)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY563)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY563)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY563)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ563<$DP$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ563>='Ownership Option 3'!$D$25,EJ563<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ563)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ563)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ563+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ563>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ563)=6,MONTH(EJ563)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ563)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ563>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ563)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ563)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ563)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ563)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ563)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1944-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU563<$DP$19,$I563,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU563>='Ownership Option 3'!$D$25,EU563<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU563)=MONTH('Ownership Option 3'!$D$25),YEAR($EU563)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU563<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU563>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU563)=MONTH('Ownership Option 3'!$D$22),YEAR($EU563)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU563>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU563)=MONTH('Ownership Option 3'!$D$22),YEAR(EU563)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU563)=MONTH('Ownership Option 3'!$D$22),YEAR(EU563)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU563)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[544,"1945-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B568>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B568))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B568))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B568)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B568))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B568))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B568))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B568>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B568))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B568))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B568)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B568))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B568))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B568))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B568>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B568))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B568))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B568)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B568))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B568))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B568))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B568>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B568))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B568))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B568)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B568))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B568))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B568))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B568>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B568))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B568))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B568)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B568))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B568))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B568))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B568>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B568))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B568)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B568))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B568)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B568))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B568)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B568))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B568))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B568-TODAY())/365.25))),\"\")","v":""},0,0,null,"1945-05-01",{"$f":"IF(AND('Cash Flows'!$L568<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I568,\"\")","v":""},{"$f":"IFERROR(IF(M568=\"\",IF(AND(L568<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L568<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L568>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L568<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L568>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L568<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L568>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L568<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L568>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L568<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L568)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L568)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L568)=MONTH('Lease Option 1'!$D$13),YEAR($L568)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1945-05-01",{"$f":"IF(AND('Cash Flows'!$L568<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I568,\"\")","v":""},{"$f":"IFERROR(IF(T568=\"\",IF(AND(S568<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S568<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S568>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S568<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S568>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S568<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S568>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S568<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S568>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S568<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S568)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S568)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L568)=MONTH('Lease Option 2'!$D$13),YEAR($L568)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z568<$AB$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z568>='Ownership Option 1'!$D$25,Z568<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z568)=MONTH('Ownership Option 1'!$D$25),YEAR($L568)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z568+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z568+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z568)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z568)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE562:AE567)>0,IF(OR(MONTH(Z568)=6,MONTH(Z568)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z568)=6,MONTH(Z568)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z568)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z568>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z568)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z568)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z568)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z568)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1945-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK568<$AB$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN568>='Ownership Option 1'!$D$25,AK568<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK568)=MONTH('Ownership Option 1'!$D$25),YEAR($AK568)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK568+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK568+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK568)=6,MONTH(AK568)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK568)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV568<$AB$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN568>='Ownership Option 1'!$D$25,AV568<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK568)=MONTH('Ownership Option 1'!$D$25),YEAR($AK568)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV568+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV568>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV568)=6,MONTH(AV568)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV568)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG568<$AB$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN568>='Ownership Option 1'!$D$25,BG568<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK568)=MONTH('Ownership Option 1'!$D$25),YEAR($AK568)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG568<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG568>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 1'!$D$22),YEAR($DN568)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG568>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG568)=MONTH('Ownership Option 1'!$D$22),YEAR(BG568)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG568)=MONTH('Ownership Option 1'!$D$22),YEAR(BG568)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG568)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT568<$BV$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN568>='Ownership Option 2'!$D$25,BT568<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT568)=MONTH('Ownership Option 2'!$D25),YEAR($BT568)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT568+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT568+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT568)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT568)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY562:BY567)>0,IF(OR(MONTH(BT568)=6,MONTH(BT568)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT568)=6,MONTH(BT568)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT568)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT568)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE568<$BV$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN568>='Ownership Option 2'!$D$25,CE568<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK568)=MONTH('Ownership Option 2'!$D$25),YEAR($AK568)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE568+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE568+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE568)=6,MONTH(CE568)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE568)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP568<$BV$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN568>='Ownership Option 2'!$D$25,CP568<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK568)=MONTH('Ownership Option 2'!$D$25),YEAR($AK568)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP568+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP568>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP568)=6,MONTH(CP568)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP568)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA568<$BV$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA568>='Ownership Option 2'!$D$25,DA568<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA568)=MONTH('Ownership Option 2'!$D$25),YEAR($DA568)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA568<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA568>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA568)=MONTH('Ownership Option 2'!$D$22),YEAR($DA568)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA568>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA568)=MONTH('Ownership Option 2'!$D$22),YEAR(DA568)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA568)=MONTH('Ownership Option 2'!$D$22),YEAR(DA568)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA568)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN568<$DP$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN568>='Ownership Option 3'!$D$25,DN568<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 3'!$D$25),YEAR($DN568)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN568+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN568+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN568)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN568)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS562:DS567)>0,IF(OR(MONTH(DN568)=6,MONTH(DN568)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN568)=6,MONTH(DN568)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN568>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN568)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN568)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN568)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN568)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY568<$DP$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY568>='Ownership Option 3'!$D$25,DY568<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY568)=MONTH('Ownership Option 3'!$D$25),YEAR($DY568)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY568+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY568+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY568)=6,MONTH(DY568)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY568)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY568>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY568)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY568)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY568)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY568)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ568<$DP$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ568>='Ownership Option 3'!$D$25,EJ568<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ568)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ568)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ568+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ568>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ568)=6,MONTH(EJ568)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ568)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ568>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ568)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ568)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ568)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ568)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ568)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU568<$DP$19,$I568,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU568>='Ownership Option 3'!$D$25,EU568<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU568)=MONTH('Ownership Option 3'!$D$25),YEAR($EU568)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU568<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU568>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU568)=MONTH('Ownership Option 3'!$D$22),YEAR($EU568)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU568>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU568)=MONTH('Ownership Option 3'!$D$22),YEAR(EU568)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU568)=MONTH('Ownership Option 3'!$D$22),YEAR(EU568)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU568)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[549,"1945-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B573>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B573))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B573))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B573)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B573))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B573))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B573))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B573>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B573))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B573))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B573)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B573))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B573))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B573))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B573>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B573))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B573))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B573)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B573))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B573))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B573))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B573>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B573))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B573))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B573)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B573))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B573))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B573))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B573>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B573))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B573))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B573)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B573))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B573))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B573))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B573>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B573))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B573)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B573))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B573)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B573))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B573)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B573))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B573))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B573-TODAY())/365.25))),\"\")","v":""},0,0,null,"1945-10-01",{"$f":"IF(AND('Cash Flows'!$L573<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I573,\"\")","v":""},{"$f":"IFERROR(IF(M573=\"\",IF(AND(L573<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L573<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L573>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L573<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L573>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L573<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L573>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L573<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L573>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L573<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L573)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L573)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L573)=MONTH('Lease Option 1'!$D$13),YEAR($L573)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1945-10-01",{"$f":"IF(AND('Cash Flows'!$L573<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I573,\"\")","v":""},{"$f":"IFERROR(IF(T573=\"\",IF(AND(S573<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S573<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S573>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S573<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S573>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S573<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S573>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S573<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S573>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S573<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S573)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S573)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L573)=MONTH('Lease Option 2'!$D$13),YEAR($L573)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z573<$AB$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z573>='Ownership Option 1'!$D$25,Z573<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z573)=MONTH('Ownership Option 1'!$D$25),YEAR($L573)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z573+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z573+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z573)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z573)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE567:AE572)>0,IF(OR(MONTH(Z573)=6,MONTH(Z573)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z573)=6,MONTH(Z573)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z573)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z573>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z573)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z573)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z573)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z573)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1945-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK573<$AB$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN573>='Ownership Option 1'!$D$25,AK573<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK573)=MONTH('Ownership Option 1'!$D$25),YEAR($AK573)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK573+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK573+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK573)=6,MONTH(AK573)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK573)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV573<$AB$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN573>='Ownership Option 1'!$D$25,AV573<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK573)=MONTH('Ownership Option 1'!$D$25),YEAR($AK573)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV573+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV573>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV573)=6,MONTH(AV573)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV573)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG573<$AB$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN573>='Ownership Option 1'!$D$25,BG573<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK573)=MONTH('Ownership Option 1'!$D$25),YEAR($AK573)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG573<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG573>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 1'!$D$22),YEAR($DN573)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG573>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG573)=MONTH('Ownership Option 1'!$D$22),YEAR(BG573)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG573)=MONTH('Ownership Option 1'!$D$22),YEAR(BG573)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG573)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT573<$BV$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN573>='Ownership Option 2'!$D$25,BT573<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT573)=MONTH('Ownership Option 2'!$D25),YEAR($BT573)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT573+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT573+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT573)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT573)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY567:BY572)>0,IF(OR(MONTH(BT573)=6,MONTH(BT573)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT573)=6,MONTH(BT573)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT573)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT573)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE573<$BV$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN573>='Ownership Option 2'!$D$25,CE573<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK573)=MONTH('Ownership Option 2'!$D$25),YEAR($AK573)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE573+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE573+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE573)=6,MONTH(CE573)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE573)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP573<$BV$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN573>='Ownership Option 2'!$D$25,CP573<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK573)=MONTH('Ownership Option 2'!$D$25),YEAR($AK573)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP573+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP573>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP573)=6,MONTH(CP573)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP573)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA573<$BV$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA573>='Ownership Option 2'!$D$25,DA573<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA573)=MONTH('Ownership Option 2'!$D$25),YEAR($DA573)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA573<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA573>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA573)=MONTH('Ownership Option 2'!$D$22),YEAR($DA573)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA573>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA573)=MONTH('Ownership Option 2'!$D$22),YEAR(DA573)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA573)=MONTH('Ownership Option 2'!$D$22),YEAR(DA573)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA573)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN573<$DP$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN573>='Ownership Option 3'!$D$25,DN573<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 3'!$D$25),YEAR($DN573)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN573+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN573+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN573)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN573)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS567:DS572)>0,IF(OR(MONTH(DN573)=6,MONTH(DN573)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN573)=6,MONTH(DN573)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN573>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN573)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN573)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN573)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN573)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY573<$DP$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY573>='Ownership Option 3'!$D$25,DY573<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY573)=MONTH('Ownership Option 3'!$D$25),YEAR($DY573)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY573+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY573+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY573)=6,MONTH(DY573)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY573)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY573>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY573)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY573)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY573)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY573)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ573<$DP$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ573>='Ownership Option 3'!$D$25,EJ573<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ573)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ573)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ573+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ573>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ573)=6,MONTH(EJ573)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ573)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ573>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ573)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ573)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ573)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ573)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ573)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU573<$DP$19,$I573,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU573>='Ownership Option 3'!$D$25,EU573<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU573)=MONTH('Ownership Option 3'!$D$25),YEAR($EU573)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU573<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU573>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU573)=MONTH('Ownership Option 3'!$D$22),YEAR($EU573)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU573>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU573)=MONTH('Ownership Option 3'!$D$22),YEAR(EU573)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU573)=MONTH('Ownership Option 3'!$D$22),YEAR(EU573)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU573)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[551,"1945-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B575>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B575))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B575))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B575)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B575))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B575))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B575))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B575>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B575))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B575))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B575)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B575))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B575))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B575))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B575>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B575))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B575))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B575)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B575))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B575))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B575))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B575>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B575))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B575))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B575)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B575))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B575))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B575))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B575>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B575))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B575))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B575)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B575))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B575))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B575))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B575>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B575))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B575)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B575))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B575)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B575))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B575)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B575))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B575))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B575-TODAY())/365.25))),\"\")","v":""},0,0,null,"1945-12-01",{"$f":"IF(AND('Cash Flows'!$L575<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I575,\"\")","v":""},{"$f":"IFERROR(IF(M575=\"\",IF(AND(L575<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L575<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L575>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L575<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L575>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L575<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L575>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L575<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L575>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L575<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L575)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L575)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L575)=MONTH('Lease Option 1'!$D$13),YEAR($L575)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1945-12-01",{"$f":"IF(AND('Cash Flows'!$L575<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I575,\"\")","v":""},{"$f":"IFERROR(IF(T575=\"\",IF(AND(S575<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S575<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S575>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S575<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S575>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S575<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S575>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S575<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S575>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S575<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S575)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S575)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L575)=MONTH('Lease Option 2'!$D$13),YEAR($L575)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z575<$AB$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z575>='Ownership Option 1'!$D$25,Z575<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z575)=MONTH('Ownership Option 1'!$D$25),YEAR($L575)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z575+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z575+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z575)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z575)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE569:AE574)>0,IF(OR(MONTH(Z575)=6,MONTH(Z575)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z575)=6,MONTH(Z575)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z575)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z575>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z575)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z575)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z575)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z575)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1945-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK575<$AB$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN575>='Ownership Option 1'!$D$25,AK575<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK575)=MONTH('Ownership Option 1'!$D$25),YEAR($AK575)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK575+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK575+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK575)=6,MONTH(AK575)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK575)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV575<$AB$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN575>='Ownership Option 1'!$D$25,AV575<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK575)=MONTH('Ownership Option 1'!$D$25),YEAR($AK575)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV575+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV575>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV575)=6,MONTH(AV575)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV575)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG575<$AB$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN575>='Ownership Option 1'!$D$25,BG575<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK575)=MONTH('Ownership Option 1'!$D$25),YEAR($AK575)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG575<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG575>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 1'!$D$22),YEAR($DN575)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG575>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG575)=MONTH('Ownership Option 1'!$D$22),YEAR(BG575)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG575)=MONTH('Ownership Option 1'!$D$22),YEAR(BG575)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG575)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT575<$BV$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN575>='Ownership Option 2'!$D$25,BT575<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT575)=MONTH('Ownership Option 2'!$D25),YEAR($BT575)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT575+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT575+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT575)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT575)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY569:BY574)>0,IF(OR(MONTH(BT575)=6,MONTH(BT575)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT575)=6,MONTH(BT575)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT575)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT575)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE575<$BV$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN575>='Ownership Option 2'!$D$25,CE575<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK575)=MONTH('Ownership Option 2'!$D$25),YEAR($AK575)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE575+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE575+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE575)=6,MONTH(CE575)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE575)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP575<$BV$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN575>='Ownership Option 2'!$D$25,CP575<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK575)=MONTH('Ownership Option 2'!$D$25),YEAR($AK575)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP575+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP575>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP575)=6,MONTH(CP575)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP575)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA575<$BV$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA575>='Ownership Option 2'!$D$25,DA575<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA575)=MONTH('Ownership Option 2'!$D$25),YEAR($DA575)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA575<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA575>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA575)=MONTH('Ownership Option 2'!$D$22),YEAR($DA575)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA575>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA575)=MONTH('Ownership Option 2'!$D$22),YEAR(DA575)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA575)=MONTH('Ownership Option 2'!$D$22),YEAR(DA575)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA575)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1945-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN575<$DP$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN575>='Ownership Option 3'!$D$25,DN575<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 3'!$D$25),YEAR($DN575)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN575+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN575+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN575)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN575)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS569:DS574)>0,IF(OR(MONTH(DN575)=6,MONTH(DN575)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN575)=6,MONTH(DN575)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN575>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN575)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN575)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN575)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN575)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY575<$DP$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY575>='Ownership Option 3'!$D$25,DY575<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY575)=MONTH('Ownership Option 3'!$D$25),YEAR($DY575)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY575+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY575+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY575)=6,MONTH(DY575)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY575)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY575>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY575)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY575)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY575)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY575)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ575<$DP$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ575>='Ownership Option 3'!$D$25,EJ575<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ575)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ575)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ575+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ575>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ575)=6,MONTH(EJ575)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ575)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ575>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ575)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ575)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ575)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ575)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ575)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1945-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU575<$DP$19,$I575,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU575>='Ownership Option 3'!$D$25,EU575<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU575)=MONTH('Ownership Option 3'!$D$25),YEAR($EU575)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU575<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU575>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU575)=MONTH('Ownership Option 3'!$D$22),YEAR($EU575)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU575>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU575)=MONTH('Ownership Option 3'!$D$22),YEAR(EU575)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU575)=MONTH('Ownership Option 3'!$D$22),YEAR(EU575)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU575)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[556,"1946-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B580>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B580))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B580))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B580)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B580))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B580))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B580))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B580>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B580))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B580))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B580)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B580))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B580))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B580))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B580>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B580))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B580))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B580)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B580))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B580))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B580))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B580>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B580))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B580))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B580)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B580))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B580))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B580))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B580>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B580))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B580))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B580)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B580))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B580))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B580))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B580>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B580))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B580)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B580))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B580)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B580))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B580)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B580))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B580))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B580-TODAY())/365.25))),\"\")","v":""},0,0,null,"1946-05-01",{"$f":"IF(AND('Cash Flows'!$L580<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I580,\"\")","v":""},{"$f":"IFERROR(IF(M580=\"\",IF(AND(L580<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L580<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L580>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L580<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L580>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L580<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L580>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L580<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L580>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L580<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L580)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L580)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L580)=MONTH('Lease Option 1'!$D$13),YEAR($L580)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1946-05-01",{"$f":"IF(AND('Cash Flows'!$L580<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I580,\"\")","v":""},{"$f":"IFERROR(IF(T580=\"\",IF(AND(S580<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S580<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S580>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S580<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S580>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S580<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S580>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S580<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S580>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S580<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S580)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S580)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L580)=MONTH('Lease Option 2'!$D$13),YEAR($L580)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z580<$AB$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z580>='Ownership Option 1'!$D$25,Z580<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z580)=MONTH('Ownership Option 1'!$D$25),YEAR($L580)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z580+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z580+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z580)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z580)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE574:AE579)>0,IF(OR(MONTH(Z580)=6,MONTH(Z580)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z580)=6,MONTH(Z580)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z580)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z580>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z580)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z580)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z580)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z580)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1946-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK580<$AB$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN580>='Ownership Option 1'!$D$25,AK580<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK580)=MONTH('Ownership Option 1'!$D$25),YEAR($AK580)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK580+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK580+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK580)=6,MONTH(AK580)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK580)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV580<$AB$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN580>='Ownership Option 1'!$D$25,AV580<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK580)=MONTH('Ownership Option 1'!$D$25),YEAR($AK580)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV580+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV580>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV580)=6,MONTH(AV580)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV580)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG580<$AB$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN580>='Ownership Option 1'!$D$25,BG580<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK580)=MONTH('Ownership Option 1'!$D$25),YEAR($AK580)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG580<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG580>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 1'!$D$22),YEAR($DN580)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG580>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG580)=MONTH('Ownership Option 1'!$D$22),YEAR(BG580)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG580)=MONTH('Ownership Option 1'!$D$22),YEAR(BG580)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG580)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1946-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT580<$BV$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN580>='Ownership Option 2'!$D$25,BT580<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT580)=MONTH('Ownership Option 2'!$D25),YEAR($BT580)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT580+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT580+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT580)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT580)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY574:BY579)>0,IF(OR(MONTH(BT580)=6,MONTH(BT580)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT580)=6,MONTH(BT580)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT580)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT580)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE580<$BV$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN580>='Ownership Option 2'!$D$25,CE580<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK580)=MONTH('Ownership Option 2'!$D$25),YEAR($AK580)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE580+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE580+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE580)=6,MONTH(CE580)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE580)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP580<$BV$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN580>='Ownership Option 2'!$D$25,CP580<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK580)=MONTH('Ownership Option 2'!$D$25),YEAR($AK580)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP580+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP580>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP580)=6,MONTH(CP580)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP580)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA580<$BV$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA580>='Ownership Option 2'!$D$25,DA580<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA580)=MONTH('Ownership Option 2'!$D$25),YEAR($DA580)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA580<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA580>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA580)=MONTH('Ownership Option 2'!$D$22),YEAR($DA580)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA580>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA580)=MONTH('Ownership Option 2'!$D$22),YEAR(DA580)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA580)=MONTH('Ownership Option 2'!$D$22),YEAR(DA580)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA580)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1946-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN580<$DP$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN580>='Ownership Option 3'!$D$25,DN580<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 3'!$D$25),YEAR($DN580)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN580+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN580+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN580)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN580)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS574:DS579)>0,IF(OR(MONTH(DN580)=6,MONTH(DN580)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN580)=6,MONTH(DN580)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN580>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN580)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN580)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN580)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN580)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY580<$DP$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY580>='Ownership Option 3'!$D$25,DY580<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY580)=MONTH('Ownership Option 3'!$D$25),YEAR($DY580)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY580+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY580+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY580)=6,MONTH(DY580)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY580)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY580>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY580)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY580)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY580)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY580)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ580<$DP$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ580>='Ownership Option 3'!$D$25,EJ580<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ580)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ580)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ580+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ580>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ580)=6,MONTH(EJ580)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ580)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ580>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ580)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ580)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ580)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ580)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ580)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU580<$DP$19,$I580,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU580>='Ownership Option 3'!$D$25,EU580<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU580)=MONTH('Ownership Option 3'!$D$25),YEAR($EU580)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU580<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU580>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU580)=MONTH('Ownership Option 3'!$D$22),YEAR($EU580)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU580>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU580)=MONTH('Ownership Option 3'!$D$22),YEAR(EU580)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU580)=MONTH('Ownership Option 3'!$D$22),YEAR(EU580)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU580)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[561,"1946-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B585>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B585))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B585))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B585)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B585))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B585))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B585))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B585>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B585))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B585))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B585)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B585))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B585))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B585))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B585>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B585))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B585))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B585)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B585))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B585))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B585))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B585>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B585))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B585))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B585)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B585))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B585))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B585))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B585>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B585))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B585))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B585)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B585))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B585))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B585))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B585>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B585))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B585)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B585))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B585)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B585))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B585)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B585))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B585))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B585-TODAY())/365.25))),\"\")","v":""},0,0,null,"1946-10-01",{"$f":"IF(AND('Cash Flows'!$L585<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I585,\"\")","v":""},{"$f":"IFERROR(IF(M585=\"\",IF(AND(L585<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L585<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L585>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L585<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L585>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L585<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L585>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L585<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L585>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L585<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L585)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L585)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L585)=MONTH('Lease Option 1'!$D$13),YEAR($L585)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1946-10-01",{"$f":"IF(AND('Cash Flows'!$L585<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I585,\"\")","v":""},{"$f":"IFERROR(IF(T585=\"\",IF(AND(S585<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S585<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S585>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S585<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S585>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S585<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S585>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S585<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S585>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S585<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S585)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S585)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L585)=MONTH('Lease Option 2'!$D$13),YEAR($L585)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z585<$AB$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z585>='Ownership Option 1'!$D$25,Z585<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z585)=MONTH('Ownership Option 1'!$D$25),YEAR($L585)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z585+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z585+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z585)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z585)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE579:AE584)>0,IF(OR(MONTH(Z585)=6,MONTH(Z585)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z585)=6,MONTH(Z585)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z585)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z585>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z585)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z585)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z585)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z585)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1946-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK585<$AB$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN585>='Ownership Option 1'!$D$25,AK585<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK585)=MONTH('Ownership Option 1'!$D$25),YEAR($AK585)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK585+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK585+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK585)=6,MONTH(AK585)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK585)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV585<$AB$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN585>='Ownership Option 1'!$D$25,AV585<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK585)=MONTH('Ownership Option 1'!$D$25),YEAR($AK585)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV585+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV585>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV585)=6,MONTH(AV585)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV585)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG585<$AB$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN585>='Ownership Option 1'!$D$25,BG585<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK585)=MONTH('Ownership Option 1'!$D$25),YEAR($AK585)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG585<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG585>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 1'!$D$22),YEAR($DN585)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG585>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG585)=MONTH('Ownership Option 1'!$D$22),YEAR(BG585)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG585)=MONTH('Ownership Option 1'!$D$22),YEAR(BG585)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG585)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1946-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT585<$BV$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN585>='Ownership Option 2'!$D$25,BT585<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT585)=MONTH('Ownership Option 2'!$D25),YEAR($BT585)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT585+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT585+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT585)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT585)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY579:BY584)>0,IF(OR(MONTH(BT585)=6,MONTH(BT585)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT585)=6,MONTH(BT585)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT585)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT585)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE585<$BV$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN585>='Ownership Option 2'!$D$25,CE585<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK585)=MONTH('Ownership Option 2'!$D$25),YEAR($AK585)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE585+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE585+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE585)=6,MONTH(CE585)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE585)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP585<$BV$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN585>='Ownership Option 2'!$D$25,CP585<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK585)=MONTH('Ownership Option 2'!$D$25),YEAR($AK585)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP585+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP585>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP585)=6,MONTH(CP585)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP585)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA585<$BV$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA585>='Ownership Option 2'!$D$25,DA585<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA585)=MONTH('Ownership Option 2'!$D$25),YEAR($DA585)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA585<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA585>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA585)=MONTH('Ownership Option 2'!$D$22),YEAR($DA585)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA585>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA585)=MONTH('Ownership Option 2'!$D$22),YEAR(DA585)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA585)=MONTH('Ownership Option 2'!$D$22),YEAR(DA585)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA585)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1946-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN585<$DP$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN585>='Ownership Option 3'!$D$25,DN585<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 3'!$D$25),YEAR($DN585)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN585+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN585+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN585)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN585)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS579:DS584)>0,IF(OR(MONTH(DN585)=6,MONTH(DN585)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN585)=6,MONTH(DN585)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN585>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN585)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN585)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN585)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN585)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY585<$DP$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY585>='Ownership Option 3'!$D$25,DY585<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY585)=MONTH('Ownership Option 3'!$D$25),YEAR($DY585)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY585+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY585+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY585)=6,MONTH(DY585)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY585)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY585>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY585)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY585)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY585)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY585)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ585<$DP$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ585>='Ownership Option 3'!$D$25,EJ585<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ585)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ585)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ585+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ585>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ585)=6,MONTH(EJ585)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ585)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ585>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ585)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ585)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ585)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ585)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ585)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1946-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU585<$DP$19,$I585,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU585>='Ownership Option 3'!$D$25,EU585<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU585)=MONTH('Ownership Option 3'!$D$25),YEAR($EU585)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU585<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU585>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU585)=MONTH('Ownership Option 3'!$D$22),YEAR($EU585)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU585>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU585)=MONTH('Ownership Option 3'!$D$22),YEAR(EU585)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU585)=MONTH('Ownership Option 3'!$D$22),YEAR(EU585)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU585)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[566,"1947-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B590>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B590))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B590))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B590)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B590))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B590))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B590))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B590>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B590))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B590))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B590)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B590))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B590))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B590))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B590>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B590))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B590))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B590)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B590))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B590))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B590))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B590>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B590))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B590))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B590)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B590))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B590))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B590))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B590>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B590))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B590))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B590)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B590))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B590))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B590))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B590>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B590))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B590)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B590))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B590)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B590))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B590)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B590))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B590))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B590-TODAY())/365.25))),\"\")","v":""},0,0,null,"1947-03-01",{"$f":"IF(AND('Cash Flows'!$L590<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I590,\"\")","v":""},{"$f":"IFERROR(IF(M590=\"\",IF(AND(L590<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L590<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L590>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L590<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L590>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L590<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L590>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L590<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L590>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L590<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L590)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L590)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L590)=MONTH('Lease Option 1'!$D$13),YEAR($L590)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1947-03-01",{"$f":"IF(AND('Cash Flows'!$L590<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I590,\"\")","v":""},{"$f":"IFERROR(IF(T590=\"\",IF(AND(S590<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S590<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S590>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S590<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S590>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S590<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S590>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S590<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S590>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S590<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S590)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S590)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L590)=MONTH('Lease Option 2'!$D$13),YEAR($L590)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z590<$AB$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z590>='Ownership Option 1'!$D$25,Z590<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z590)=MONTH('Ownership Option 1'!$D$25),YEAR($L590)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z590+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z590+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z590)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z590)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE584:AE589)>0,IF(OR(MONTH(Z590)=6,MONTH(Z590)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z590)=6,MONTH(Z590)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z590)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z590>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z590)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z590)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z590)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z590)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1947-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK590<$AB$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN590>='Ownership Option 1'!$D$25,AK590<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK590)=MONTH('Ownership Option 1'!$D$25),YEAR($AK590)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK590+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK590+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK590)=6,MONTH(AK590)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK590)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV590<$AB$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN590>='Ownership Option 1'!$D$25,AV590<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK590)=MONTH('Ownership Option 1'!$D$25),YEAR($AK590)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV590+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV590>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV590)=6,MONTH(AV590)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV590)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG590<$AB$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN590>='Ownership Option 1'!$D$25,BG590<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK590)=MONTH('Ownership Option 1'!$D$25),YEAR($AK590)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG590<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG590>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 1'!$D$22),YEAR($DN590)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG590>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG590)=MONTH('Ownership Option 1'!$D$22),YEAR(BG590)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG590)=MONTH('Ownership Option 1'!$D$22),YEAR(BG590)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG590)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT590<$BV$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN590>='Ownership Option 2'!$D$25,BT590<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT590)=MONTH('Ownership Option 2'!$D25),YEAR($BT590)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT590+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT590+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT590)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT590)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY584:BY589)>0,IF(OR(MONTH(BT590)=6,MONTH(BT590)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT590)=6,MONTH(BT590)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT590)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT590)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE590<$BV$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN590>='Ownership Option 2'!$D$25,CE590<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK590)=MONTH('Ownership Option 2'!$D$25),YEAR($AK590)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE590+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE590+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE590)=6,MONTH(CE590)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE590)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP590<$BV$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN590>='Ownership Option 2'!$D$25,CP590<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK590)=MONTH('Ownership Option 2'!$D$25),YEAR($AK590)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP590+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP590>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP590)=6,MONTH(CP590)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP590)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA590<$BV$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA590>='Ownership Option 2'!$D$25,DA590<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA590)=MONTH('Ownership Option 2'!$D$25),YEAR($DA590)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA590<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA590>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA590)=MONTH('Ownership Option 2'!$D$22),YEAR($DA590)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA590>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA590)=MONTH('Ownership Option 2'!$D$22),YEAR(DA590)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA590)=MONTH('Ownership Option 2'!$D$22),YEAR(DA590)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA590)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN590<$DP$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN590>='Ownership Option 3'!$D$25,DN590<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 3'!$D$25),YEAR($DN590)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN590+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN590+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN590)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN590)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS584:DS589)>0,IF(OR(MONTH(DN590)=6,MONTH(DN590)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN590)=6,MONTH(DN590)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN590>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN590)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN590)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN590)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN590)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY590<$DP$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY590>='Ownership Option 3'!$D$25,DY590<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY590)=MONTH('Ownership Option 3'!$D$25),YEAR($DY590)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY590+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY590+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY590)=6,MONTH(DY590)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY590)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY590>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY590)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY590)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY590)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY590)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ590<$DP$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ590>='Ownership Option 3'!$D$25,EJ590<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ590)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ590)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ590+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ590>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ590)=6,MONTH(EJ590)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ590)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ590>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ590)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ590)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ590)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ590)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ590)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU590<$DP$19,$I590,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU590>='Ownership Option 3'!$D$25,EU590<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU590)=MONTH('Ownership Option 3'!$D$25),YEAR($EU590)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU590<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU590>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU590)=MONTH('Ownership Option 3'!$D$22),YEAR($EU590)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU590>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU590)=MONTH('Ownership Option 3'!$D$22),YEAR(EU590)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU590)=MONTH('Ownership Option 3'!$D$22),YEAR(EU590)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU590)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[567,"1947-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B591>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B591))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B591))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B591)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B591))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B591))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B591))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B591>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B591))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B591))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B591)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B591))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B591))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B591))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B591>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B591))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B591))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B591)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B591))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B591))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B591))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B591>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B591))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B591))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B591)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B591))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B591))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B591))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B591>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B591))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B591))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B591)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B591))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B591))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B591))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B591>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B591))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B591)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B591))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B591)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B591))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B591)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B591))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B591))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B591-TODAY())/365.25))),\"\")","v":""},0,0,null,"1947-04-01",{"$f":"IF(AND('Cash Flows'!$L591<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I591,\"\")","v":""},{"$f":"IFERROR(IF(M591=\"\",IF(AND(L591<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L591<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L591>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L591<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L591>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L591<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L591>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L591<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L591>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L591<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L591)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L591)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L591)=MONTH('Lease Option 1'!$D$13),YEAR($L591)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1947-04-01",{"$f":"IF(AND('Cash Flows'!$L591<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I591,\"\")","v":""},{"$f":"IFERROR(IF(T591=\"\",IF(AND(S591<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S591<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S591>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S591<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S591>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S591<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S591>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S591<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S591>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S591<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S591)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S591)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L591)=MONTH('Lease Option 2'!$D$13),YEAR($L591)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z591<$AB$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z591>='Ownership Option 1'!$D$25,Z591<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z591)=MONTH('Ownership Option 1'!$D$25),YEAR($L591)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z591+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z591+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z591)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z591)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE585:AE590)>0,IF(OR(MONTH(Z591)=6,MONTH(Z591)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z591)=6,MONTH(Z591)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z591)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z591>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z591)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z591)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z591)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z591)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1947-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK591<$AB$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN591>='Ownership Option 1'!$D$25,AK591<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK591)=MONTH('Ownership Option 1'!$D$25),YEAR($AK591)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK591+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK591+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK591)=6,MONTH(AK591)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK591)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV591<$AB$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN591>='Ownership Option 1'!$D$25,AV591<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK591)=MONTH('Ownership Option 1'!$D$25),YEAR($AK591)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV591+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV591>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV591)=6,MONTH(AV591)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV591)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG591<$AB$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN591>='Ownership Option 1'!$D$25,BG591<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK591)=MONTH('Ownership Option 1'!$D$25),YEAR($AK591)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG591<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG591>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 1'!$D$22),YEAR($DN591)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG591>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG591)=MONTH('Ownership Option 1'!$D$22),YEAR(BG591)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG591)=MONTH('Ownership Option 1'!$D$22),YEAR(BG591)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG591)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT591<$BV$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN591>='Ownership Option 2'!$D$25,BT591<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT591)=MONTH('Ownership Option 2'!$D25),YEAR($BT591)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT591+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT591+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT591)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT591)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY585:BY590)>0,IF(OR(MONTH(BT591)=6,MONTH(BT591)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT591)=6,MONTH(BT591)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT591)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT591)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE591<$BV$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN591>='Ownership Option 2'!$D$25,CE591<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK591)=MONTH('Ownership Option 2'!$D$25),YEAR($AK591)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE591+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE591+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE591)=6,MONTH(CE591)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE591)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP591<$BV$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN591>='Ownership Option 2'!$D$25,CP591<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK591)=MONTH('Ownership Option 2'!$D$25),YEAR($AK591)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP591+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP591>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP591)=6,MONTH(CP591)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP591)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA591<$BV$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA591>='Ownership Option 2'!$D$25,DA591<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA591)=MONTH('Ownership Option 2'!$D$25),YEAR($DA591)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA591<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA591>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA591)=MONTH('Ownership Option 2'!$D$22),YEAR($DA591)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA591>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA591)=MONTH('Ownership Option 2'!$D$22),YEAR(DA591)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA591)=MONTH('Ownership Option 2'!$D$22),YEAR(DA591)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA591)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN591<$DP$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN591>='Ownership Option 3'!$D$25,DN591<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 3'!$D$25),YEAR($DN591)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN591+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN591+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN591)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN591)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS585:DS590)>0,IF(OR(MONTH(DN591)=6,MONTH(DN591)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN591)=6,MONTH(DN591)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN591>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN591)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN591)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN591)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN591)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY591<$DP$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY591>='Ownership Option 3'!$D$25,DY591<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY591)=MONTH('Ownership Option 3'!$D$25),YEAR($DY591)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY591+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY591+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY591)=6,MONTH(DY591)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY591)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY591>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY591)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY591)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY591)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY591)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ591<$DP$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ591>='Ownership Option 3'!$D$25,EJ591<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ591)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ591)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ591+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ591>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ591)=6,MONTH(EJ591)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ591)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ591>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ591)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ591)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ591)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ591)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ591)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU591<$DP$19,$I591,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU591>='Ownership Option 3'!$D$25,EU591<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU591)=MONTH('Ownership Option 3'!$D$25),YEAR($EU591)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU591<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU591>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU591)=MONTH('Ownership Option 3'!$D$22),YEAR($EU591)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU591>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU591)=MONTH('Ownership Option 3'!$D$22),YEAR(EU591)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU591)=MONTH('Ownership Option 3'!$D$22),YEAR(EU591)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU591)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[572,"1947-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B596>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B596))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B596))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B596)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B596))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B596))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B596))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B596>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B596))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B596))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B596)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B596))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B596))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B596))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B596>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B596))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B596))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B596)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B596))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B596))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B596))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B596>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B596))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B596))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B596)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B596))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B596))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B596))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B596>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B596))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B596))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B596)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B596))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B596))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B596))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B596>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B596))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B596)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B596))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B596)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B596))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B596)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B596))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B596))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B596-TODAY())/365.25))),\"\")","v":""},0,0,null,"1947-09-01",{"$f":"IF(AND('Cash Flows'!$L596<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I596,\"\")","v":""},{"$f":"IFERROR(IF(M596=\"\",IF(AND(L596<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L596<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L596>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L596<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L596>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L596<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L596>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L596<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L596>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L596<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L596)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L596)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L596)=MONTH('Lease Option 1'!$D$13),YEAR($L596)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1947-09-01",{"$f":"IF(AND('Cash Flows'!$L596<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I596,\"\")","v":""},{"$f":"IFERROR(IF(T596=\"\",IF(AND(S596<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S596<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S596>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S596<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S596>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S596<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S596>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S596<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S596>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S596<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S596)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S596)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L596)=MONTH('Lease Option 2'!$D$13),YEAR($L596)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z596<$AB$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z596>='Ownership Option 1'!$D$25,Z596<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z596)=MONTH('Ownership Option 1'!$D$25),YEAR($L596)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z596+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z596+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z596)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z596)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE590:AE595)>0,IF(OR(MONTH(Z596)=6,MONTH(Z596)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z596)=6,MONTH(Z596)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z596)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z596>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z596)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z596)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z596)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z596)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1947-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK596<$AB$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN596>='Ownership Option 1'!$D$25,AK596<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK596)=MONTH('Ownership Option 1'!$D$25),YEAR($AK596)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK596+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK596+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK596)=6,MONTH(AK596)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK596)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV596<$AB$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN596>='Ownership Option 1'!$D$25,AV596<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK596)=MONTH('Ownership Option 1'!$D$25),YEAR($AK596)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV596+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV596>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV596)=6,MONTH(AV596)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV596)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG596<$AB$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN596>='Ownership Option 1'!$D$25,BG596<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK596)=MONTH('Ownership Option 1'!$D$25),YEAR($AK596)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG596<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG596>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 1'!$D$22),YEAR($DN596)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG596>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG596)=MONTH('Ownership Option 1'!$D$22),YEAR(BG596)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG596)=MONTH('Ownership Option 1'!$D$22),YEAR(BG596)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG596)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT596<$BV$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN596>='Ownership Option 2'!$D$25,BT596<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT596)=MONTH('Ownership Option 2'!$D25),YEAR($BT596)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT596+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT596+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT596)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT596)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY590:BY595)>0,IF(OR(MONTH(BT596)=6,MONTH(BT596)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT596)=6,MONTH(BT596)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT596)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT596)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE596<$BV$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN596>='Ownership Option 2'!$D$25,CE596<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK596)=MONTH('Ownership Option 2'!$D$25),YEAR($AK596)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE596+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE596+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE596)=6,MONTH(CE596)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE596)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP596<$BV$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN596>='Ownership Option 2'!$D$25,CP596<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK596)=MONTH('Ownership Option 2'!$D$25),YEAR($AK596)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP596+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP596>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP596)=6,MONTH(CP596)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP596)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA596<$BV$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA596>='Ownership Option 2'!$D$25,DA596<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA596)=MONTH('Ownership Option 2'!$D$25),YEAR($DA596)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA596<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA596>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA596)=MONTH('Ownership Option 2'!$D$22),YEAR($DA596)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA596>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA596)=MONTH('Ownership Option 2'!$D$22),YEAR(DA596)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA596)=MONTH('Ownership Option 2'!$D$22),YEAR(DA596)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA596)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1947-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN596<$DP$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN596>='Ownership Option 3'!$D$25,DN596<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 3'!$D$25),YEAR($DN596)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN596+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN596+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN596)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN596)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS590:DS595)>0,IF(OR(MONTH(DN596)=6,MONTH(DN596)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN596)=6,MONTH(DN596)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN596>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN596)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN596)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN596)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN596)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY596<$DP$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY596>='Ownership Option 3'!$D$25,DY596<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY596)=MONTH('Ownership Option 3'!$D$25),YEAR($DY596)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY596+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY596+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY596)=6,MONTH(DY596)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY596)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY596>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY596)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY596)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY596)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY596)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ596<$DP$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ596>='Ownership Option 3'!$D$25,EJ596<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ596)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ596)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ596+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ596>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ596)=6,MONTH(EJ596)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ596)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ596>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ596)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ596)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ596)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ596)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ596)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1947-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU596<$DP$19,$I596,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU596>='Ownership Option 3'!$D$25,EU596<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU596)=MONTH('Ownership Option 3'!$D$25),YEAR($EU596)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU596<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU596>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU596)=MONTH('Ownership Option 3'!$D$22),YEAR($EU596)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU596>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU596)=MONTH('Ownership Option 3'!$D$22),YEAR(EU596)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU596)=MONTH('Ownership Option 3'!$D$22),YEAR(EU596)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU596)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[577,"1948-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B601>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B601))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B601))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B601)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B601))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B601))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B601))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B601>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B601))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B601))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B601)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B601))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B601))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B601))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B601>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B601))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B601))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B601)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B601))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B601))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B601))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B601>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B601))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B601))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B601)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B601))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B601))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B601))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B601>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B601))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B601))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B601)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B601))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B601))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B601))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B601>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B601))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B601)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B601))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B601)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B601))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B601)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B601))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B601))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B601-TODAY())/365.25))),\"\")","v":""},0,0,null,"1948-02-01",{"$f":"IF(AND('Cash Flows'!$L601<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I601,\"\")","v":""},{"$f":"IFERROR(IF(M601=\"\",IF(AND(L601<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L601<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L601>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L601<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L601>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L601<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L601>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L601<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L601>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L601<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L601)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L601)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L601)=MONTH('Lease Option 1'!$D$13),YEAR($L601)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1948-02-01",{"$f":"IF(AND('Cash Flows'!$L601<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I601,\"\")","v":""},{"$f":"IFERROR(IF(T601=\"\",IF(AND(S601<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S601<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S601>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S601<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S601>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S601<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S601>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S601<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S601>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S601<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S601)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S601)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L601)=MONTH('Lease Option 2'!$D$13),YEAR($L601)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T601:V601),\"\")","v":0},0,null,"1948-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z601<$AB$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z601>='Ownership Option 1'!$D$25,Z601<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z601)=MONTH('Ownership Option 1'!$D$25),YEAR($L601)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA601:AC601),\"\")","v":0},{"$f":"IF(AND(Z601+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z601+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z601)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z601)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE595:AE600)>0,IF(OR(MONTH(Z601)=6,MONTH(Z601)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z601)=6,MONTH(Z601)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z601)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z601>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z601)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z601)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z601)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z601)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD601:AG601),\"\")","v":0},0,{"$f":"AH601-CB601","v":0},"1948-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK601<$AB$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN601>='Ownership Option 1'!$D$25,AK601<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK601)=MONTH('Ownership Option 1'!$D$25),YEAR($AK601)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL601:AN601),\"\")","v":0},{"$f":"IF(AND(AK601+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK601+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK601)=6,MONTH(AK601)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK601)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV601<$AB$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN601>='Ownership Option 1'!$D$25,AV601<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK601)=MONTH('Ownership Option 1'!$D$25),YEAR($AK601)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW601:AY601),\"\")","v":0},{"$f":"IF(AND(AV601+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV601>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV601)=6,MONTH(AV601)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV601)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG601<$AB$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN601>='Ownership Option 1'!$D$25,BG601<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK601)=MONTH('Ownership Option 1'!$D$25),YEAR($AK601)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH601:BJ601),\"\")","v":0},{"$f":"IF(AND(BG601<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG601>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 1'!$D$22),YEAR($DN601)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG601>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG601)=MONTH('Ownership Option 1'!$D$22),YEAR(BG601)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG601)=MONTH('Ownership Option 1'!$D$22),YEAR(BG601)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG601)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT601<$BV$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN601>='Ownership Option 2'!$D$25,BT601<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT601)=MONTH('Ownership Option 2'!$D25),YEAR($BT601)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT601+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT601+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT601)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT601)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY595:BY600)>0,IF(OR(MONTH(BT601)=6,MONTH(BT601)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT601)=6,MONTH(BT601)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT601)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT601)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX601:CA601),\"\")","v":0},0,null,"1948-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE601<$BV$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN601>='Ownership Option 2'!$D$25,CE601<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK601)=MONTH('Ownership Option 2'!$D$25),YEAR($AK601)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF601:CH601),\"\")","v":0},{"$f":"IF(AND(CE601+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE601+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE601)=6,MONTH(CE601)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE601)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP601<$BV$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN601>='Ownership Option 2'!$D$25,CP601<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK601)=MONTH('Ownership Option 2'!$D$25),YEAR($AK601)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ601:CS601),\"\")","v":0},{"$f":"IF(AND(CP601+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP601>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP601)=6,MONTH(CP601)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP601)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA601<$BV$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA601>='Ownership Option 2'!$D$25,DA601<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA601)=MONTH('Ownership Option 2'!$D$25),YEAR($DA601)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA601<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA601>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA601)=MONTH('Ownership Option 2'!$D$22),YEAR($DA601)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA601>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA601)=MONTH('Ownership Option 2'!$D$22),YEAR(DA601)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA601)=MONTH('Ownership Option 2'!$D$22),YEAR(DA601)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA601)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN601<$DP$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN601>='Ownership Option 3'!$D$25,DN601<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 3'!$D$25),YEAR($DN601)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN601+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN601+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN601)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN601)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS595:DS600)>0,IF(OR(MONTH(DN601)=6,MONTH(DN601)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN601)=6,MONTH(DN601)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN601>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN601)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN601)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN601)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN601)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR601:DU601),\"\")","v":0},0,null,"1948-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY601<$DP$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY601>='Ownership Option 3'!$D$25,DY601<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY601)=MONTH('Ownership Option 3'!$D$25),YEAR($DY601)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ601:EB601),\"\")","v":0},{"$f":"IF(AND(DY601+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY601+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY601)=6,MONTH(DY601)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY601)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY601>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY601)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY601)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY601)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY601)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ601<$DP$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ601>='Ownership Option 3'!$D$25,EJ601<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ601)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ601)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK601:EM601),\"\")","v":0},{"$f":"IF(AND(EJ601+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ601>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ601)=6,MONTH(EJ601)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ601)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ601>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ601)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ601)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ601)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ601)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ601)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU601<$DP$19,$I601,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU601>='Ownership Option 3'!$D$25,EU601<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU601)=MONTH('Ownership Option 3'!$D$25),YEAR($EU601)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV601:EX601),\"\")","v":0},{"$f":"IF(AND(EU601<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU601>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU601)=MONTH('Ownership Option 3'!$D$22),YEAR($EU601)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU601>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU601)=MONTH('Ownership Option 3'!$D$22),YEAR(EU601)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU601)=MONTH('Ownership Option 3'!$D$22),YEAR(EU601)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU601)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[582,"1948-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B606>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B606))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B606))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B606)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B606))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B606))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B606))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B606>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B606))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B606))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B606)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B606))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B606))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B606))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B606>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B606))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B606))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B606)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B606))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B606))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B606))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B606>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B606))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B606))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B606)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B606))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B606))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B606))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B606>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B606))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B606))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B606)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B606))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B606))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B606))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B606>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B606))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B606)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B606))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B606)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B606))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B606)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B606))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B606))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B606-TODAY())/365.25))),\"\")","v":""},0,0,null,"1948-07-01",{"$f":"IF(AND('Cash Flows'!$L606<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I606,\"\")","v":""},{"$f":"IFERROR(IF(M606=\"\",IF(AND(L606<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L606<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L606>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L606<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L606>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L606<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L606>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L606<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L606>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L606<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L606)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L606)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L606)=MONTH('Lease Option 1'!$D$13),YEAR($L606)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1948-07-01",{"$f":"IF(AND('Cash Flows'!$L606<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I606,\"\")","v":""},{"$f":"IFERROR(IF(T606=\"\",IF(AND(S606<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S606<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S606>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S606<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S606>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S606<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S606>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S606<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S606>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S606<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S606)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S606)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L606)=MONTH('Lease Option 2'!$D$13),YEAR($L606)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z606<$AB$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z606>='Ownership Option 1'!$D$25,Z606<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z606)=MONTH('Ownership Option 1'!$D$25),YEAR($L606)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z606+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z606+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z606)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z606)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE600:AE605)>0,IF(OR(MONTH(Z606)=6,MONTH(Z606)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z606)=6,MONTH(Z606)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z606)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z606>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z606)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z606)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z606)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z606)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1948-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK606<$AB$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN606>='Ownership Option 1'!$D$25,AK606<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK606)=MONTH('Ownership Option 1'!$D$25),YEAR($AK606)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK606+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK606+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK606)=6,MONTH(AK606)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK606)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV606<$AB$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN606>='Ownership Option 1'!$D$25,AV606<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK606)=MONTH('Ownership Option 1'!$D$25),YEAR($AK606)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV606+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV606>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV606)=6,MONTH(AV606)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV606)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG606<$AB$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN606>='Ownership Option 1'!$D$25,BG606<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK606)=MONTH('Ownership Option 1'!$D$25),YEAR($AK606)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG606<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG606>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 1'!$D$22),YEAR($DN606)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG606>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG606)=MONTH('Ownership Option 1'!$D$22),YEAR(BG606)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG606)=MONTH('Ownership Option 1'!$D$22),YEAR(BG606)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG606)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT606<$BV$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN606>='Ownership Option 2'!$D$25,BT606<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT606)=MONTH('Ownership Option 2'!$D25),YEAR($BT606)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT606+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT606+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT606)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT606)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY600:BY605)>0,IF(OR(MONTH(BT606)=6,MONTH(BT606)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT606)=6,MONTH(BT606)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT606)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT606)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE606<$BV$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN606>='Ownership Option 2'!$D$25,CE606<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK606)=MONTH('Ownership Option 2'!$D$25),YEAR($AK606)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE606+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE606+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE606)=6,MONTH(CE606)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE606)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP606<$BV$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN606>='Ownership Option 2'!$D$25,CP606<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK606)=MONTH('Ownership Option 2'!$D$25),YEAR($AK606)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP606+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP606>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP606)=6,MONTH(CP606)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP606)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA606<$BV$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA606>='Ownership Option 2'!$D$25,DA606<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA606)=MONTH('Ownership Option 2'!$D$25),YEAR($DA606)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA606<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA606>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA606)=MONTH('Ownership Option 2'!$D$22),YEAR($DA606)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA606>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA606)=MONTH('Ownership Option 2'!$D$22),YEAR(DA606)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA606)=MONTH('Ownership Option 2'!$D$22),YEAR(DA606)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA606)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN606<$DP$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN606>='Ownership Option 3'!$D$25,DN606<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 3'!$D$25),YEAR($DN606)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN606+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN606+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN606)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN606)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS600:DS605)>0,IF(OR(MONTH(DN606)=6,MONTH(DN606)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN606)=6,MONTH(DN606)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN606>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN606)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN606)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN606)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN606)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY606<$DP$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY606>='Ownership Option 3'!$D$25,DY606<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY606)=MONTH('Ownership Option 3'!$D$25),YEAR($DY606)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY606+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY606+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY606)=6,MONTH(DY606)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY606)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY606>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY606)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY606)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY606)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY606)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ606<$DP$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ606>='Ownership Option 3'!$D$25,EJ606<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ606)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ606)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ606+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ606>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ606)=6,MONTH(EJ606)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ606)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ606>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ606)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ606)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ606)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ606)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ606)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU606<$DP$19,$I606,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU606>='Ownership Option 3'!$D$25,EU606<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU606)=MONTH('Ownership Option 3'!$D$25),YEAR($EU606)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU606<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU606>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU606)=MONTH('Ownership Option 3'!$D$22),YEAR($EU606)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU606>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU606)=MONTH('Ownership Option 3'!$D$22),YEAR(EU606)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU606)=MONTH('Ownership Option 3'!$D$22),YEAR(EU606)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU606)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[583,"1948-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B607>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B607))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B607))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B607)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B607))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B607))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B607))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B607>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B607))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B607))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B607)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B607))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B607))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B607))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B607>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B607))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B607))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B607)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B607))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B607))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B607))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B607>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B607))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B607))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B607)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B607))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B607))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B607))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B607>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B607))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B607))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B607)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B607))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B607))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B607))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B607>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B607))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B607)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B607))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B607)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B607))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B607)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B607))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B607))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B607-TODAY())/365.25))),\"\")","v":""},0,0,null,"1948-08-01",{"$f":"IF(AND('Cash Flows'!$L607<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I607,\"\")","v":""},{"$f":"IFERROR(IF(M607=\"\",IF(AND(L607<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L607<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L607>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L607<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L607>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L607<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L607>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L607<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L607>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L607<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L607)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L607)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L607)=MONTH('Lease Option 1'!$D$13),YEAR($L607)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M607:O607),\"\")","v":0},0,null,"1948-08-01",{"$f":"IF(AND('Cash Flows'!$L607<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I607,\"\")","v":""},{"$f":"IFERROR(IF(T607=\"\",IF(AND(S607<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S607<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S607>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S607<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S607>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S607<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S607>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S607<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S607>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S607<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S607)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S607)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L607)=MONTH('Lease Option 2'!$D$13),YEAR($L607)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z607<$AB$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z607>='Ownership Option 1'!$D$25,Z607<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z607)=MONTH('Ownership Option 1'!$D$25),YEAR($L607)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z607+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z607+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z607)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z607)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE601:AE606)>0,IF(OR(MONTH(Z607)=6,MONTH(Z607)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z607)=6,MONTH(Z607)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z607)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z607>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z607)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z607)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z607)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z607)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1948-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK607<$AB$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN607>='Ownership Option 1'!$D$25,AK607<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK607)=MONTH('Ownership Option 1'!$D$25),YEAR($AK607)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK607+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK607+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK607)=6,MONTH(AK607)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK607)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV607<$AB$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN607>='Ownership Option 1'!$D$25,AV607<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK607)=MONTH('Ownership Option 1'!$D$25),YEAR($AK607)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV607+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV607>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV607)=6,MONTH(AV607)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV607)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG607<$AB$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN607>='Ownership Option 1'!$D$25,BG607<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK607)=MONTH('Ownership Option 1'!$D$25),YEAR($AK607)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG607<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG607>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 1'!$D$22),YEAR($DN607)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG607>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG607)=MONTH('Ownership Option 1'!$D$22),YEAR(BG607)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG607)=MONTH('Ownership Option 1'!$D$22),YEAR(BG607)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG607)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT607<$BV$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN607>='Ownership Option 2'!$D$25,BT607<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT607)=MONTH('Ownership Option 2'!$D25),YEAR($BT607)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT607+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT607+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT607)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT607)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY601:BY606)>0,IF(OR(MONTH(BT607)=6,MONTH(BT607)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT607)=6,MONTH(BT607)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT607)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT607)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE607<$BV$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN607>='Ownership Option 2'!$D$25,CE607<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK607)=MONTH('Ownership Option 2'!$D$25),YEAR($AK607)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE607+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE607+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE607)=6,MONTH(CE607)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE607)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP607<$BV$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN607>='Ownership Option 2'!$D$25,CP607<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK607)=MONTH('Ownership Option 2'!$D$25),YEAR($AK607)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP607+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP607>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP607)=6,MONTH(CP607)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP607)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA607<$BV$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA607>='Ownership Option 2'!$D$25,DA607<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA607)=MONTH('Ownership Option 2'!$D$25),YEAR($DA607)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA607<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA607>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA607)=MONTH('Ownership Option 2'!$D$22),YEAR($DA607)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA607>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA607)=MONTH('Ownership Option 2'!$D$22),YEAR(DA607)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA607)=MONTH('Ownership Option 2'!$D$22),YEAR(DA607)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA607)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1948-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN607<$DP$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN607>='Ownership Option 3'!$D$25,DN607<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 3'!$D$25),YEAR($DN607)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN607+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN607+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN607)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN607)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS601:DS606)>0,IF(OR(MONTH(DN607)=6,MONTH(DN607)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN607)=6,MONTH(DN607)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN607>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN607)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN607)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN607)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN607)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY607<$DP$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY607>='Ownership Option 3'!$D$25,DY607<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY607)=MONTH('Ownership Option 3'!$D$25),YEAR($DY607)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY607+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY607+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY607)=6,MONTH(DY607)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY607)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY607>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY607)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY607)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY607)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY607)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ607<$DP$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ607>='Ownership Option 3'!$D$25,EJ607<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ607)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ607)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ607+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ607>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ607)=6,MONTH(EJ607)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ607)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ607>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ607)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ607)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ607)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ607)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ607)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1948-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU607<$DP$19,$I607,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU607>='Ownership Option 3'!$D$25,EU607<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU607)=MONTH('Ownership Option 3'!$D$25),YEAR($EU607)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU607<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU607>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU607)=MONTH('Ownership Option 3'!$D$22),YEAR($EU607)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU607>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU607)=MONTH('Ownership Option 3'!$D$22),YEAR(EU607)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU607)=MONTH('Ownership Option 3'!$D$22),YEAR(EU607)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU607)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[588,"1949-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B612>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B612))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B612))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B612)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B612))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B612))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B612))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B612>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B612))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B612))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B612)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B612))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B612))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B612))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B612>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B612))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B612))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B612)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B612))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B612))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B612))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B612>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B612))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B612))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B612)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B612))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B612))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B612))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B612>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B612))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B612))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B612)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B612))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B612))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B612))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B612>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B612))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B612)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B612))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B612)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B612))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B612)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B612))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B612))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B612-TODAY())/365.25))),\"\")","v":""},0,0,null,"1949-01-01",{"$f":"IF(AND('Cash Flows'!$L612<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I612,\"\")","v":""},{"$f":"IFERROR(IF(M612=\"\",IF(AND(L612<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L612<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L612>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L612<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L612>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L612<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L612>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L612<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L612>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L612<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L612)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L612)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L612)=MONTH('Lease Option 1'!$D$13),YEAR($L612)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1949-01-01",{"$f":"IF(AND('Cash Flows'!$L612<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I612,\"\")","v":""},{"$f":"IFERROR(IF(T612=\"\",IF(AND(S612<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S612<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S612>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S612<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S612>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S612<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S612>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S612<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S612>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S612<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S612)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S612)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L612)=MONTH('Lease Option 2'!$D$13),YEAR($L612)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z612<$AB$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z612>='Ownership Option 1'!$D$25,Z612<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z612)=MONTH('Ownership Option 1'!$D$25),YEAR($L612)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z612+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z612+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z612)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z612)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE606:AE611)>0,IF(OR(MONTH(Z612)=6,MONTH(Z612)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z612)=6,MONTH(Z612)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z612)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z612>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z612)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z612)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z612)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z612)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1949-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK612<$AB$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN612>='Ownership Option 1'!$D$25,AK612<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK612)=MONTH('Ownership Option 1'!$D$25),YEAR($AK612)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK612+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK612+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK612)=6,MONTH(AK612)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK612)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV612<$AB$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN612>='Ownership Option 1'!$D$25,AV612<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK612)=MONTH('Ownership Option 1'!$D$25),YEAR($AK612)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV612+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV612>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV612)=6,MONTH(AV612)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV612)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG612<$AB$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN612>='Ownership Option 1'!$D$25,BG612<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK612)=MONTH('Ownership Option 1'!$D$25),YEAR($AK612)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG612<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG612>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 1'!$D$22),YEAR($DN612)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG612>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG612)=MONTH('Ownership Option 1'!$D$22),YEAR(BG612)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG612)=MONTH('Ownership Option 1'!$D$22),YEAR(BG612)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG612)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT612<$BV$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN612>='Ownership Option 2'!$D$25,BT612<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT612)=MONTH('Ownership Option 2'!$D25),YEAR($BT612)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT612+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT612+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT612)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT612)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY606:BY611)>0,IF(OR(MONTH(BT612)=6,MONTH(BT612)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT612)=6,MONTH(BT612)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT612)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT612)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE612<$BV$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN612>='Ownership Option 2'!$D$25,CE612<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK612)=MONTH('Ownership Option 2'!$D$25),YEAR($AK612)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE612+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE612+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE612)=6,MONTH(CE612)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE612)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP612<$BV$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN612>='Ownership Option 2'!$D$25,CP612<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK612)=MONTH('Ownership Option 2'!$D$25),YEAR($AK612)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP612+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP612>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP612)=6,MONTH(CP612)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP612)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA612<$BV$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA612>='Ownership Option 2'!$D$25,DA612<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA612)=MONTH('Ownership Option 2'!$D$25),YEAR($DA612)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA612<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA612>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA612)=MONTH('Ownership Option 2'!$D$22),YEAR($DA612)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA612>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA612)=MONTH('Ownership Option 2'!$D$22),YEAR(DA612)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA612)=MONTH('Ownership Option 2'!$D$22),YEAR(DA612)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA612)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN612<$DP$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN612>='Ownership Option 3'!$D$25,DN612<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 3'!$D$25),YEAR($DN612)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN612+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN612+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN612)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN612)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS606:DS611)>0,IF(OR(MONTH(DN612)=6,MONTH(DN612)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN612)=6,MONTH(DN612)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN612>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN612)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN612)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN612)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN612)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY612<$DP$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY612>='Ownership Option 3'!$D$25,DY612<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY612)=MONTH('Ownership Option 3'!$D$25),YEAR($DY612)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY612+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY612+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY612)=6,MONTH(DY612)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY612)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY612>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY612)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY612)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY612)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY612)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ612<$DP$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ612>='Ownership Option 3'!$D$25,EJ612<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ612)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ612)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ612+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ612>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ612)=6,MONTH(EJ612)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ612)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ612>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ612)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ612)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ612)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ612)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ612)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU612<$DP$19,$I612,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU612>='Ownership Option 3'!$D$25,EU612<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU612)=MONTH('Ownership Option 3'!$D$25),YEAR($EU612)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU612<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU612>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU612)=MONTH('Ownership Option 3'!$D$22),YEAR($EU612)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU612>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU612)=MONTH('Ownership Option 3'!$D$22),YEAR(EU612)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU612)=MONTH('Ownership Option 3'!$D$22),YEAR(EU612)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU612)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[595,"1949-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B619>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B619))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B619))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B619)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B619))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B619))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B619))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B619>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B619))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B619))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B619)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B619))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B619))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B619))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B619>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B619))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B619))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B619)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B619))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B619))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B619))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B619>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B619))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B619))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B619)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B619))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B619))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B619))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B619>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B619))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B619))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B619)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B619))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B619))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B619))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B619>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B619))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B619)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B619))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B619)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B619))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B619)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B619))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B619))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B619-TODAY())/365.25))),\"\")","v":""},0,0,null,"1949-08-01",{"$f":"IF(AND('Cash Flows'!$L619<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I619,\"\")","v":""},{"$f":"IFERROR(IF(M619=\"\",IF(AND(L619<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L619<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L619>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L619<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L619>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L619<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L619>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L619<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L619>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L619<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L619)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L619)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L619)=MONTH('Lease Option 1'!$D$13),YEAR($L619)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1949-08-01",{"$f":"IF(AND('Cash Flows'!$L619<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I619,\"\")","v":""},{"$f":"IFERROR(IF(T619=\"\",IF(AND(S619<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S619<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S619>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S619<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S619>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S619<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S619>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S619<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S619>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S619<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S619)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S619)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L619)=MONTH('Lease Option 2'!$D$13),YEAR($L619)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z619<$AB$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z619>='Ownership Option 1'!$D$25,Z619<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z619)=MONTH('Ownership Option 1'!$D$25),YEAR($L619)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z619+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z619+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z619)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z619)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE613:AE618)>0,IF(OR(MONTH(Z619)=6,MONTH(Z619)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z619)=6,MONTH(Z619)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z619)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z619>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z619)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z619)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z619)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z619)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1949-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK619<$AB$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN619>='Ownership Option 1'!$D$25,AK619<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK619)=MONTH('Ownership Option 1'!$D$25),YEAR($AK619)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK619+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK619+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK619)=6,MONTH(AK619)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK619)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV619<$AB$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN619>='Ownership Option 1'!$D$25,AV619<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK619)=MONTH('Ownership Option 1'!$D$25),YEAR($AK619)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV619+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV619>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV619)=6,MONTH(AV619)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV619)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG619<$AB$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN619>='Ownership Option 1'!$D$25,BG619<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK619)=MONTH('Ownership Option 1'!$D$25),YEAR($AK619)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG619<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG619>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 1'!$D$22),YEAR($DN619)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG619>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG619)=MONTH('Ownership Option 1'!$D$22),YEAR(BG619)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG619)=MONTH('Ownership Option 1'!$D$22),YEAR(BG619)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG619)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT619<$BV$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN619>='Ownership Option 2'!$D$25,BT619<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT619)=MONTH('Ownership Option 2'!$D25),YEAR($BT619)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT619+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT619+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT619)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT619)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY613:BY618)>0,IF(OR(MONTH(BT619)=6,MONTH(BT619)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT619)=6,MONTH(BT619)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT619)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT619)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE619<$BV$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN619>='Ownership Option 2'!$D$25,CE619<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK619)=MONTH('Ownership Option 2'!$D$25),YEAR($AK619)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE619+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE619+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE619)=6,MONTH(CE619)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE619)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP619<$BV$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN619>='Ownership Option 2'!$D$25,CP619<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK619)=MONTH('Ownership Option 2'!$D$25),YEAR($AK619)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP619+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP619>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP619)=6,MONTH(CP619)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP619)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA619<$BV$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA619>='Ownership Option 2'!$D$25,DA619<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA619)=MONTH('Ownership Option 2'!$D$25),YEAR($DA619)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA619<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA619>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA619)=MONTH('Ownership Option 2'!$D$22),YEAR($DA619)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA619>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA619)=MONTH('Ownership Option 2'!$D$22),YEAR(DA619)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA619)=MONTH('Ownership Option 2'!$D$22),YEAR(DA619)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA619)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN619<$DP$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN619>='Ownership Option 3'!$D$25,DN619<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 3'!$D$25),YEAR($DN619)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN619+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN619+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN619)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN619)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS613:DS618)>0,IF(OR(MONTH(DN619)=6,MONTH(DN619)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN619)=6,MONTH(DN619)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN619>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN619)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN619)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN619)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN619)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY619<$DP$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY619>='Ownership Option 3'!$D$25,DY619<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY619)=MONTH('Ownership Option 3'!$D$25),YEAR($DY619)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY619+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY619+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY619)=6,MONTH(DY619)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY619)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY619>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY619)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY619)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY619)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY619)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ619<$DP$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ619>='Ownership Option 3'!$D$25,EJ619<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ619)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ619)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ619+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ619>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ619)=6,MONTH(EJ619)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ619)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ619>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ619)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ619)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ619)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ619)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ619)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU619<$DP$19,$I619,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU619>='Ownership Option 3'!$D$25,EU619<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU619)=MONTH('Ownership Option 3'!$D$25),YEAR($EU619)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU619<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU619>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU619)=MONTH('Ownership Option 3'!$D$22),YEAR($EU619)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU619>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU619)=MONTH('Ownership Option 3'!$D$22),YEAR(EU619)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU619)=MONTH('Ownership Option 3'!$D$22),YEAR(EU619)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU619)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[599,"1949-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B623>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B623))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B623))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B623)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B623))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B623))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B623))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B623>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B623))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B623))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B623)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B623))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B623))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B623))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B623>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B623))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B623))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B623)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B623))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B623))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B623))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B623>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B623))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B623))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B623)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B623))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B623))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B623))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B623>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B623))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B623))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B623)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B623))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B623))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B623))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B623>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B623))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B623)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B623))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B623)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B623))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B623)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B623))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B623))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B623-TODAY())/365.25))),\"\")","v":""},0,0,null,"1949-12-01",{"$f":"IF(AND('Cash Flows'!$L623<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I623,\"\")","v":""},{"$f":"IFERROR(IF(M623=\"\",IF(AND(L623<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L623<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L623>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L623<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L623>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L623<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L623>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L623<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L623>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L623<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L623)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L623)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L623)=MONTH('Lease Option 1'!$D$13),YEAR($L623)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1949-12-01",{"$f":"IF(AND('Cash Flows'!$L623<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I623,\"\")","v":""},{"$f":"IFERROR(IF(T623=\"\",IF(AND(S623<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S623<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S623>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S623<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S623>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S623<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S623>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S623<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S623>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S623<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S623)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S623)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L623)=MONTH('Lease Option 2'!$D$13),YEAR($L623)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z623<$AB$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z623>='Ownership Option 1'!$D$25,Z623<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z623)=MONTH('Ownership Option 1'!$D$25),YEAR($L623)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z623+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z623+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z623)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z623)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE617:AE622)>0,IF(OR(MONTH(Z623)=6,MONTH(Z623)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z623)=6,MONTH(Z623)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z623)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z623>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z623)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z623)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z623)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z623)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1949-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK623<$AB$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN623>='Ownership Option 1'!$D$25,AK623<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK623)=MONTH('Ownership Option 1'!$D$25),YEAR($AK623)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK623+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK623+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK623)=6,MONTH(AK623)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK623)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV623<$AB$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN623>='Ownership Option 1'!$D$25,AV623<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK623)=MONTH('Ownership Option 1'!$D$25),YEAR($AK623)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV623+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV623>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV623)=6,MONTH(AV623)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV623)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG623<$AB$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN623>='Ownership Option 1'!$D$25,BG623<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK623)=MONTH('Ownership Option 1'!$D$25),YEAR($AK623)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG623<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG623>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 1'!$D$22),YEAR($DN623)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG623>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG623)=MONTH('Ownership Option 1'!$D$22),YEAR(BG623)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG623)=MONTH('Ownership Option 1'!$D$22),YEAR(BG623)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG623)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT623<$BV$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN623>='Ownership Option 2'!$D$25,BT623<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT623)=MONTH('Ownership Option 2'!$D25),YEAR($BT623)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT623+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT623+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT623)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT623)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY617:BY622)>0,IF(OR(MONTH(BT623)=6,MONTH(BT623)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT623)=6,MONTH(BT623)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT623)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT623)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE623<$BV$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN623>='Ownership Option 2'!$D$25,CE623<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK623)=MONTH('Ownership Option 2'!$D$25),YEAR($AK623)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE623+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE623+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE623)=6,MONTH(CE623)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE623)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP623<$BV$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN623>='Ownership Option 2'!$D$25,CP623<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK623)=MONTH('Ownership Option 2'!$D$25),YEAR($AK623)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP623+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP623>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP623)=6,MONTH(CP623)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP623)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA623<$BV$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA623>='Ownership Option 2'!$D$25,DA623<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA623)=MONTH('Ownership Option 2'!$D$25),YEAR($DA623)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA623<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA623>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA623)=MONTH('Ownership Option 2'!$D$22),YEAR($DA623)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA623>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA623)=MONTH('Ownership Option 2'!$D$22),YEAR(DA623)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA623)=MONTH('Ownership Option 2'!$D$22),YEAR(DA623)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA623)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1949-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN623<$DP$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN623>='Ownership Option 3'!$D$25,DN623<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 3'!$D$25),YEAR($DN623)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN623+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN623+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN623)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN623)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS617:DS622)>0,IF(OR(MONTH(DN623)=6,MONTH(DN623)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN623)=6,MONTH(DN623)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN623>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN623)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN623)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN623)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN623)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY623<$DP$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY623>='Ownership Option 3'!$D$25,DY623<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY623)=MONTH('Ownership Option 3'!$D$25),YEAR($DY623)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY623+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY623+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY623)=6,MONTH(DY623)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY623)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY623>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY623)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY623)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY623)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY623)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ623<$DP$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ623>='Ownership Option 3'!$D$25,EJ623<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ623)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ623)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ623+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ623>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ623)=6,MONTH(EJ623)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ623)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ623>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ623)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ623)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ623)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ623)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ623)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1949-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU623<$DP$19,$I623,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU623>='Ownership Option 3'!$D$25,EU623<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU623)=MONTH('Ownership Option 3'!$D$25),YEAR($EU623)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU623<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU623>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU623)=MONTH('Ownership Option 3'!$D$22),YEAR($EU623)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU623>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU623)=MONTH('Ownership Option 3'!$D$22),YEAR(EU623)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU623)=MONTH('Ownership Option 3'!$D$22),YEAR(EU623)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU623)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[600,"1950-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B624>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B624))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B624))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B624)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B624))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B624))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B624))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B624>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B624))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B624))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B624)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B624))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B624))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B624))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B624>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B624))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B624))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B624)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B624))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B624))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B624))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B624>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B624))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B624))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B624)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B624))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B624))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B624))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B624>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B624))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B624))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B624)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B624))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B624))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B624))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B624>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B624))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B624)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B624))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B624)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B624))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B624)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B624))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B624))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B624-TODAY())/365.25))),\"\")","v":""},0,0,null,"1950-01-01",{"$f":"IF(AND('Cash Flows'!$L624<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I624,\"\")","v":""},{"$f":"IFERROR(IF(M624=\"\",IF(AND(L624<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L624<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L624>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L624<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L624>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L624<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L624>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L624<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L624>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L624<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L624)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L624)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L624)=MONTH('Lease Option 1'!$D$13),YEAR($L624)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1950-01-01",{"$f":"IF(AND('Cash Flows'!$L624<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I624,\"\")","v":""},{"$f":"IFERROR(IF(T624=\"\",IF(AND(S624<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S624<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S624>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S624<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S624>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S624<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S624>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S624<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S624>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S624<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S624)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S624)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L624)=MONTH('Lease Option 2'!$D$13),YEAR($L624)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z624<$AB$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z624>='Ownership Option 1'!$D$25,Z624<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z624)=MONTH('Ownership Option 1'!$D$25),YEAR($L624)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z624+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z624+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z624)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z624)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE618:AE623)>0,IF(OR(MONTH(Z624)=6,MONTH(Z624)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z624)=6,MONTH(Z624)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z624)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z624>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z624)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z624)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z624)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z624)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1950-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK624<$AB$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN624>='Ownership Option 1'!$D$25,AK624<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK624)=MONTH('Ownership Option 1'!$D$25),YEAR($AK624)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK624+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK624+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK624)=6,MONTH(AK624)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK624)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV624<$AB$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN624>='Ownership Option 1'!$D$25,AV624<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK624)=MONTH('Ownership Option 1'!$D$25),YEAR($AK624)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV624+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV624>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV624)=6,MONTH(AV624)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV624)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG624<$AB$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN624>='Ownership Option 1'!$D$25,BG624<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK624)=MONTH('Ownership Option 1'!$D$25),YEAR($AK624)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG624<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG624>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 1'!$D$22),YEAR($DN624)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG624>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG624)=MONTH('Ownership Option 1'!$D$22),YEAR(BG624)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG624)=MONTH('Ownership Option 1'!$D$22),YEAR(BG624)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG624)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT624<$BV$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN624>='Ownership Option 2'!$D$25,BT624<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT624)=MONTH('Ownership Option 2'!$D25),YEAR($BT624)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT624+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT624+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT624)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT624)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY618:BY623)>0,IF(OR(MONTH(BT624)=6,MONTH(BT624)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT624)=6,MONTH(BT624)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT624)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT624)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE624<$BV$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN624>='Ownership Option 2'!$D$25,CE624<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK624)=MONTH('Ownership Option 2'!$D$25),YEAR($AK624)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE624+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE624+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE624)=6,MONTH(CE624)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE624)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP624<$BV$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN624>='Ownership Option 2'!$D$25,CP624<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK624)=MONTH('Ownership Option 2'!$D$25),YEAR($AK624)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP624+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP624>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP624)=6,MONTH(CP624)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP624)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA624<$BV$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA624>='Ownership Option 2'!$D$25,DA624<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA624)=MONTH('Ownership Option 2'!$D$25),YEAR($DA624)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA624<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA624>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA624)=MONTH('Ownership Option 2'!$D$22),YEAR($DA624)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA624>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA624)=MONTH('Ownership Option 2'!$D$22),YEAR(DA624)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA624)=MONTH('Ownership Option 2'!$D$22),YEAR(DA624)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA624)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN624<$DP$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN624>='Ownership Option 3'!$D$25,DN624<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 3'!$D$25),YEAR($DN624)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN624+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN624+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN624)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN624)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS618:DS623)>0,IF(OR(MONTH(DN624)=6,MONTH(DN624)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN624)=6,MONTH(DN624)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN624>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN624)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN624)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN624)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN624)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY624<$DP$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY624>='Ownership Option 3'!$D$25,DY624<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY624)=MONTH('Ownership Option 3'!$D$25),YEAR($DY624)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY624+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY624+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY624)=6,MONTH(DY624)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY624)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY624>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY624)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY624)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY624)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY624)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ624<$DP$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ624>='Ownership Option 3'!$D$25,EJ624<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ624)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ624)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ624+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ624>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ624)=6,MONTH(EJ624)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ624)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ624>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ624)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ624)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ624)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ624)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ624)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU624<$DP$19,$I624,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU624>='Ownership Option 3'!$D$25,EU624<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU624)=MONTH('Ownership Option 3'!$D$25),YEAR($EU624)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU624<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU624>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU624)=MONTH('Ownership Option 3'!$D$22),YEAR($EU624)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU624>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU624)=MONTH('Ownership Option 3'!$D$22),YEAR(EU624)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU624)=MONTH('Ownership Option 3'!$D$22),YEAR(EU624)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU624)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[605,"1950-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B629>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B629))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B629))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B629)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B629))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B629))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B629))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B629>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B629))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B629))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B629)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B629))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B629))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B629))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B629>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B629))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B629))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B629)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B629))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B629))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B629))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B629>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B629))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B629))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B629)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B629))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B629))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B629))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B629>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B629))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B629))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B629)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B629))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B629))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B629))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B629>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B629))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B629)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B629))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B629)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B629))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B629)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B629))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B629))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B629-TODAY())/365.25))),\"\")","v":""},0,0,null,"1950-06-01",{"$f":"IF(AND('Cash Flows'!$L629<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I629,\"\")","v":""},{"$f":"IFERROR(IF(M629=\"\",IF(AND(L629<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L629<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L629>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L629<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L629>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L629<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L629>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L629<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L629>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L629<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L629)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L629)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L629)=MONTH('Lease Option 1'!$D$13),YEAR($L629)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1950-06-01",{"$f":"IF(AND('Cash Flows'!$L629<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I629,\"\")","v":""},{"$f":"IFERROR(IF(T629=\"\",IF(AND(S629<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S629<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S629>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S629<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S629>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S629<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S629>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S629<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S629>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S629<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S629)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S629)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L629)=MONTH('Lease Option 2'!$D$13),YEAR($L629)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z629<$AB$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z629>='Ownership Option 1'!$D$25,Z629<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z629)=MONTH('Ownership Option 1'!$D$25),YEAR($L629)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z629+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z629+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z629)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z629)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE623:AE628)>0,IF(OR(MONTH(Z629)=6,MONTH(Z629)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z629)=6,MONTH(Z629)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z629)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z629>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z629)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z629)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z629)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z629)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1950-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK629<$AB$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN629>='Ownership Option 1'!$D$25,AK629<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK629)=MONTH('Ownership Option 1'!$D$25),YEAR($AK629)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK629+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK629+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK629)=6,MONTH(AK629)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK629)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV629<$AB$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN629>='Ownership Option 1'!$D$25,AV629<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK629)=MONTH('Ownership Option 1'!$D$25),YEAR($AK629)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV629+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV629>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV629)=6,MONTH(AV629)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV629)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG629<$AB$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN629>='Ownership Option 1'!$D$25,BG629<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK629)=MONTH('Ownership Option 1'!$D$25),YEAR($AK629)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG629<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG629>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 1'!$D$22),YEAR($DN629)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG629>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG629)=MONTH('Ownership Option 1'!$D$22),YEAR(BG629)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG629)=MONTH('Ownership Option 1'!$D$22),YEAR(BG629)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG629)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT629<$BV$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN629>='Ownership Option 2'!$D$25,BT629<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT629)=MONTH('Ownership Option 2'!$D25),YEAR($BT629)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT629+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT629+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT629)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT629)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY623:BY628)>0,IF(OR(MONTH(BT629)=6,MONTH(BT629)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT629)=6,MONTH(BT629)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT629)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT629)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE629<$BV$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN629>='Ownership Option 2'!$D$25,CE629<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK629)=MONTH('Ownership Option 2'!$D$25),YEAR($AK629)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE629+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE629+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE629)=6,MONTH(CE629)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE629)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP629<$BV$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN629>='Ownership Option 2'!$D$25,CP629<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK629)=MONTH('Ownership Option 2'!$D$25),YEAR($AK629)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP629+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP629>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP629)=6,MONTH(CP629)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP629)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA629<$BV$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA629>='Ownership Option 2'!$D$25,DA629<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA629)=MONTH('Ownership Option 2'!$D$25),YEAR($DA629)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA629<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA629>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA629)=MONTH('Ownership Option 2'!$D$22),YEAR($DA629)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA629>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA629)=MONTH('Ownership Option 2'!$D$22),YEAR(DA629)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA629)=MONTH('Ownership Option 2'!$D$22),YEAR(DA629)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA629)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN629<$DP$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN629>='Ownership Option 3'!$D$25,DN629<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 3'!$D$25),YEAR($DN629)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN629+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN629+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN629)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN629)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS623:DS628)>0,IF(OR(MONTH(DN629)=6,MONTH(DN629)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN629)=6,MONTH(DN629)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN629>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN629)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN629)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN629)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN629)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY629<$DP$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY629>='Ownership Option 3'!$D$25,DY629<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY629)=MONTH('Ownership Option 3'!$D$25),YEAR($DY629)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY629+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY629+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY629)=6,MONTH(DY629)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY629)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY629>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY629)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY629)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY629)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY629)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ629<$DP$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ629>='Ownership Option 3'!$D$25,EJ629<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ629)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ629)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ629+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ629>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ629)=6,MONTH(EJ629)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ629)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ629>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ629)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ629)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ629)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ629)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ629)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU629<$DP$19,$I629,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU629>='Ownership Option 3'!$D$25,EU629<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU629)=MONTH('Ownership Option 3'!$D$25),YEAR($EU629)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU629<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU629>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU629)=MONTH('Ownership Option 3'!$D$22),YEAR($EU629)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU629>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU629)=MONTH('Ownership Option 3'!$D$22),YEAR(EU629)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU629)=MONTH('Ownership Option 3'!$D$22),YEAR(EU629)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU629)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[610,"1950-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B634>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B634))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B634))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B634)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B634))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B634))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B634))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B634>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B634))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B634))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B634)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B634))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B634))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B634))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B634>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B634))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B634))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B634)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B634))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B634))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B634))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B634>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B634))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B634))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B634)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B634))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B634))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B634))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B634>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B634))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B634))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B634)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B634))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B634))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B634))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B634>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B634))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B634)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B634))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B634)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B634))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B634)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B634))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B634))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B634-TODAY())/365.25))),\"\")","v":""},0,0,null,"1950-11-01",{"$f":"IF(AND('Cash Flows'!$L634<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I634,\"\")","v":""},{"$f":"IFERROR(IF(M634=\"\",IF(AND(L634<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L634<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L634>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L634<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L634>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L634<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L634>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L634<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L634>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L634<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L634)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L634)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L634)=MONTH('Lease Option 1'!$D$13),YEAR($L634)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1950-11-01",{"$f":"IF(AND('Cash Flows'!$L634<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I634,\"\")","v":""},{"$f":"IFERROR(IF(T634=\"\",IF(AND(S634<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S634<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S634>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S634<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S634>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S634<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S634>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S634<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S634>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S634<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S634)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S634)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L634)=MONTH('Lease Option 2'!$D$13),YEAR($L634)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z634<$AB$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z634>='Ownership Option 1'!$D$25,Z634<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z634)=MONTH('Ownership Option 1'!$D$25),YEAR($L634)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z634+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z634+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z634)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z634)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE628:AE633)>0,IF(OR(MONTH(Z634)=6,MONTH(Z634)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z634)=6,MONTH(Z634)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z634)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z634>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z634)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z634)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z634)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z634)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1950-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK634<$AB$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN634>='Ownership Option 1'!$D$25,AK634<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK634)=MONTH('Ownership Option 1'!$D$25),YEAR($AK634)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK634+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK634+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK634)=6,MONTH(AK634)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK634)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV634<$AB$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN634>='Ownership Option 1'!$D$25,AV634<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK634)=MONTH('Ownership Option 1'!$D$25),YEAR($AK634)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV634+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV634>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV634)=6,MONTH(AV634)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV634)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG634<$AB$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN634>='Ownership Option 1'!$D$25,BG634<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK634)=MONTH('Ownership Option 1'!$D$25),YEAR($AK634)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG634<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG634>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 1'!$D$22),YEAR($DN634)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG634>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG634)=MONTH('Ownership Option 1'!$D$22),YEAR(BG634)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG634)=MONTH('Ownership Option 1'!$D$22),YEAR(BG634)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG634)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT634<$BV$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN634>='Ownership Option 2'!$D$25,BT634<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT634)=MONTH('Ownership Option 2'!$D25),YEAR($BT634)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT634+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT634+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT634)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT634)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY628:BY633)>0,IF(OR(MONTH(BT634)=6,MONTH(BT634)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT634)=6,MONTH(BT634)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT634)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT634)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE634<$BV$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN634>='Ownership Option 2'!$D$25,CE634<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK634)=MONTH('Ownership Option 2'!$D$25),YEAR($AK634)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE634+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE634+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE634)=6,MONTH(CE634)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE634)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP634<$BV$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN634>='Ownership Option 2'!$D$25,CP634<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK634)=MONTH('Ownership Option 2'!$D$25),YEAR($AK634)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP634+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP634>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP634)=6,MONTH(CP634)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP634)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA634<$BV$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA634>='Ownership Option 2'!$D$25,DA634<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA634)=MONTH('Ownership Option 2'!$D$25),YEAR($DA634)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA634<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA634>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA634)=MONTH('Ownership Option 2'!$D$22),YEAR($DA634)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA634>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA634)=MONTH('Ownership Option 2'!$D$22),YEAR(DA634)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA634)=MONTH('Ownership Option 2'!$D$22),YEAR(DA634)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA634)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1950-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN634<$DP$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN634>='Ownership Option 3'!$D$25,DN634<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 3'!$D$25),YEAR($DN634)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN634+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN634+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN634)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN634)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS628:DS633)>0,IF(OR(MONTH(DN634)=6,MONTH(DN634)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN634)=6,MONTH(DN634)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN634>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN634)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN634)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN634)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN634)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY634<$DP$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY634>='Ownership Option 3'!$D$25,DY634<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY634)=MONTH('Ownership Option 3'!$D$25),YEAR($DY634)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY634+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY634+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY634)=6,MONTH(DY634)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY634)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY634>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY634)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY634)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY634)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY634)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ634<$DP$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ634>='Ownership Option 3'!$D$25,EJ634<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ634)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ634)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ634+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ634>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ634)=6,MONTH(EJ634)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ634)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ634>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ634)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ634)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ634)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ634)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ634)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1950-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU634<$DP$19,$I634,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU634>='Ownership Option 3'!$D$25,EU634<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU634)=MONTH('Ownership Option 3'!$D$25),YEAR($EU634)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU634<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU634>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU634)=MONTH('Ownership Option 3'!$D$22),YEAR($EU634)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU634>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU634)=MONTH('Ownership Option 3'!$D$22),YEAR(EU634)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU634)=MONTH('Ownership Option 3'!$D$22),YEAR(EU634)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU634)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[615,"1951-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B639>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B639))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B639))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B639)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B639))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B639))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B639))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B639>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B639))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B639))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B639)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B639))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B639))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B639))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B639>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B639))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B639))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B639)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B639))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B639))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B639))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B639>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B639))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B639))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B639)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B639))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B639))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B639))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B639>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B639))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B639))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B639)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B639))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B639))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B639))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B639>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B639))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B639)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B639))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B639)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B639))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B639)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B639))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B639))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B639-TODAY())/365.25))),\"\")","v":""},0,0,null,"1951-04-01",{"$f":"IF(AND('Cash Flows'!$L639<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I639,\"\")","v":""},{"$f":"IFERROR(IF(M639=\"\",IF(AND(L639<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L639<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L639>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L639<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L639>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L639<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L639>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L639<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L639>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L639<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L639)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L639)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L639)=MONTH('Lease Option 1'!$D$13),YEAR($L639)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1951-04-01",{"$f":"IF(AND('Cash Flows'!$L639<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I639,\"\")","v":""},{"$f":"IFERROR(IF(T639=\"\",IF(AND(S639<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S639<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S639>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S639<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S639>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S639<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S639>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S639<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S639>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S639<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S639)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S639)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L639)=MONTH('Lease Option 2'!$D$13),YEAR($L639)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z639<$AB$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z639>='Ownership Option 1'!$D$25,Z639<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z639)=MONTH('Ownership Option 1'!$D$25),YEAR($L639)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z639+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z639+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z639)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z639)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE633:AE638)>0,IF(OR(MONTH(Z639)=6,MONTH(Z639)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z639)=6,MONTH(Z639)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z639)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z639>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z639)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z639)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z639)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z639)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1951-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK639<$AB$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN639>='Ownership Option 1'!$D$25,AK639<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK639)=MONTH('Ownership Option 1'!$D$25),YEAR($AK639)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK639+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK639+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK639)=6,MONTH(AK639)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK639)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV639<$AB$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN639>='Ownership Option 1'!$D$25,AV639<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK639)=MONTH('Ownership Option 1'!$D$25),YEAR($AK639)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV639+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV639>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV639)=6,MONTH(AV639)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV639)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG639<$AB$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN639>='Ownership Option 1'!$D$25,BG639<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK639)=MONTH('Ownership Option 1'!$D$25),YEAR($AK639)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG639<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG639>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 1'!$D$22),YEAR($DN639)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG639>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG639)=MONTH('Ownership Option 1'!$D$22),YEAR(BG639)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG639)=MONTH('Ownership Option 1'!$D$22),YEAR(BG639)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG639)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT639<$BV$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN639>='Ownership Option 2'!$D$25,BT639<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT639)=MONTH('Ownership Option 2'!$D25),YEAR($BT639)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT639+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT639+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT639)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT639)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY633:BY638)>0,IF(OR(MONTH(BT639)=6,MONTH(BT639)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT639)=6,MONTH(BT639)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT639)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT639)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE639<$BV$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN639>='Ownership Option 2'!$D$25,CE639<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK639)=MONTH('Ownership Option 2'!$D$25),YEAR($AK639)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE639+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE639+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE639)=6,MONTH(CE639)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE639)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP639<$BV$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN639>='Ownership Option 2'!$D$25,CP639<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK639)=MONTH('Ownership Option 2'!$D$25),YEAR($AK639)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP639+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP639>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP639)=6,MONTH(CP639)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP639)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA639<$BV$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA639>='Ownership Option 2'!$D$25,DA639<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA639)=MONTH('Ownership Option 2'!$D$25),YEAR($DA639)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA639<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA639>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA639)=MONTH('Ownership Option 2'!$D$22),YEAR($DA639)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA639>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA639)=MONTH('Ownership Option 2'!$D$22),YEAR(DA639)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA639)=MONTH('Ownership Option 2'!$D$22),YEAR(DA639)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA639)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN639<$DP$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN639>='Ownership Option 3'!$D$25,DN639<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 3'!$D$25),YEAR($DN639)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN639+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN639+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN639)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN639)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS633:DS638)>0,IF(OR(MONTH(DN639)=6,MONTH(DN639)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN639)=6,MONTH(DN639)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN639>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN639)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN639)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN639)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN639)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY639<$DP$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY639>='Ownership Option 3'!$D$25,DY639<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY639)=MONTH('Ownership Option 3'!$D$25),YEAR($DY639)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY639+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY639+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY639)=6,MONTH(DY639)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY639)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY639>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY639)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY639)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY639)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY639)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ639<$DP$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ639>='Ownership Option 3'!$D$25,EJ639<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ639)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ639)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ639+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ639>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ639)=6,MONTH(EJ639)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ639)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ639>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ639)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ639)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ639)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ639)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ639)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU639<$DP$19,$I639,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU639>='Ownership Option 3'!$D$25,EU639<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU639)=MONTH('Ownership Option 3'!$D$25),YEAR($EU639)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU639<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU639>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU639)=MONTH('Ownership Option 3'!$D$22),YEAR($EU639)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU639>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU639)=MONTH('Ownership Option 3'!$D$22),YEAR(EU639)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU639)=MONTH('Ownership Option 3'!$D$22),YEAR(EU639)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU639)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[616,"1951-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B640>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B640))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B640))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B640)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B640))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B640))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B640))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B640>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B640))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B640))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B640)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B640))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B640))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B640))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B640>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B640))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B640))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B640)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B640))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B640))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B640))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B640>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B640))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B640))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B640)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B640))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B640))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B640))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B640>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B640))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B640))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B640)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B640))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B640))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B640))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B640>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B640))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B640)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B640))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B640)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B640))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B640)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B640))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B640))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B640-TODAY())/365.25))),\"\")","v":""},0,0,null,"1951-05-01",{"$f":"IF(AND('Cash Flows'!$L640<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I640,\"\")","v":""},{"$f":"IFERROR(IF(M640=\"\",IF(AND(L640<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L640<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L640>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L640<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L640>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L640<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L640>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L640<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L640>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L640<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L640)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L640)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L640)=MONTH('Lease Option 1'!$D$13),YEAR($L640)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1951-05-01",{"$f":"IF(AND('Cash Flows'!$L640<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I640,\"\")","v":""},{"$f":"IFERROR(IF(T640=\"\",IF(AND(S640<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S640<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S640>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S640<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S640>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S640<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S640>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S640<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S640>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S640<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S640)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S640)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L640)=MONTH('Lease Option 2'!$D$13),YEAR($L640)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z640<$AB$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z640>='Ownership Option 1'!$D$25,Z640<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z640)=MONTH('Ownership Option 1'!$D$25),YEAR($L640)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z640+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z640+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z640)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z640)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE634:AE639)>0,IF(OR(MONTH(Z640)=6,MONTH(Z640)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z640)=6,MONTH(Z640)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z640)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z640>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z640)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z640)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z640)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z640)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1951-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK640<$AB$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN640>='Ownership Option 1'!$D$25,AK640<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK640)=MONTH('Ownership Option 1'!$D$25),YEAR($AK640)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK640+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK640+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK640)=6,MONTH(AK640)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK640)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV640<$AB$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN640>='Ownership Option 1'!$D$25,AV640<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK640)=MONTH('Ownership Option 1'!$D$25),YEAR($AK640)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV640+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV640>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV640)=6,MONTH(AV640)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV640)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG640<$AB$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN640>='Ownership Option 1'!$D$25,BG640<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK640)=MONTH('Ownership Option 1'!$D$25),YEAR($AK640)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG640<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG640>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 1'!$D$22),YEAR($DN640)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG640>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG640)=MONTH('Ownership Option 1'!$D$22),YEAR(BG640)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG640)=MONTH('Ownership Option 1'!$D$22),YEAR(BG640)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG640)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT640<$BV$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN640>='Ownership Option 2'!$D$25,BT640<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT640)=MONTH('Ownership Option 2'!$D25),YEAR($BT640)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT640+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT640+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT640)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT640)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY634:BY639)>0,IF(OR(MONTH(BT640)=6,MONTH(BT640)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT640)=6,MONTH(BT640)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT640)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT640)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE640<$BV$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN640>='Ownership Option 2'!$D$25,CE640<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK640)=MONTH('Ownership Option 2'!$D$25),YEAR($AK640)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE640+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE640+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE640)=6,MONTH(CE640)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE640)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP640<$BV$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN640>='Ownership Option 2'!$D$25,CP640<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK640)=MONTH('Ownership Option 2'!$D$25),YEAR($AK640)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP640+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP640>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP640)=6,MONTH(CP640)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP640)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA640<$BV$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA640>='Ownership Option 2'!$D$25,DA640<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA640)=MONTH('Ownership Option 2'!$D$25),YEAR($DA640)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA640<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA640>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA640)=MONTH('Ownership Option 2'!$D$22),YEAR($DA640)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA640>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA640)=MONTH('Ownership Option 2'!$D$22),YEAR(DA640)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA640)=MONTH('Ownership Option 2'!$D$22),YEAR(DA640)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA640)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN640<$DP$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN640>='Ownership Option 3'!$D$25,DN640<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 3'!$D$25),YEAR($DN640)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN640+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN640+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN640)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN640)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS634:DS639)>0,IF(OR(MONTH(DN640)=6,MONTH(DN640)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN640)=6,MONTH(DN640)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN640>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN640)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN640)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN640)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN640)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY640<$DP$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY640>='Ownership Option 3'!$D$25,DY640<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY640)=MONTH('Ownership Option 3'!$D$25),YEAR($DY640)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY640+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY640+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY640)=6,MONTH(DY640)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY640)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY640>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY640)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY640)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY640)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY640)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ640<$DP$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ640>='Ownership Option 3'!$D$25,EJ640<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ640)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ640)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ640+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ640>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ640)=6,MONTH(EJ640)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ640)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ640>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ640)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ640)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ640)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ640)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ640)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU640<$DP$19,$I640,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU640>='Ownership Option 3'!$D$25,EU640<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU640)=MONTH('Ownership Option 3'!$D$25),YEAR($EU640)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU640<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU640>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU640)=MONTH('Ownership Option 3'!$D$22),YEAR($EU640)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU640>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU640)=MONTH('Ownership Option 3'!$D$22),YEAR(EU640)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU640)=MONTH('Ownership Option 3'!$D$22),YEAR(EU640)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU640)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[621,"1951-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B645>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B645))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B645))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B645)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B645))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B645))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B645))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B645>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B645))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B645))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B645)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B645))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B645))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B645))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B645>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B645))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B645))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B645)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B645))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B645))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B645))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B645>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B645))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B645))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B645)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B645))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B645))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B645))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B645>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B645))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B645))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B645)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B645))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B645))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B645))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B645>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B645))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B645)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B645))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B645)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B645))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B645)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B645))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B645))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B645-TODAY())/365.25))),\"\")","v":""},0,0,null,"1951-10-01",{"$f":"IF(AND('Cash Flows'!$L645<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I645,\"\")","v":""},{"$f":"IFERROR(IF(M645=\"\",IF(AND(L645<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L645<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L645>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L645<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L645>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L645<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L645>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L645<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L645>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L645<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L645)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L645)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L645)=MONTH('Lease Option 1'!$D$13),YEAR($L645)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1951-10-01",{"$f":"IF(AND('Cash Flows'!$L645<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I645,\"\")","v":""},{"$f":"IFERROR(IF(T645=\"\",IF(AND(S645<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S645<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S645>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S645<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S645>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S645<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S645>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S645<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S645>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S645<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S645)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S645)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L645)=MONTH('Lease Option 2'!$D$13),YEAR($L645)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z645<$AB$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z645>='Ownership Option 1'!$D$25,Z645<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z645)=MONTH('Ownership Option 1'!$D$25),YEAR($L645)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z645+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z645+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z645)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z645)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE639:AE644)>0,IF(OR(MONTH(Z645)=6,MONTH(Z645)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z645)=6,MONTH(Z645)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z645)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z645>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z645)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z645)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z645)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z645)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1951-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK645<$AB$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN645>='Ownership Option 1'!$D$25,AK645<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK645)=MONTH('Ownership Option 1'!$D$25),YEAR($AK645)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK645+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK645+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK645)=6,MONTH(AK645)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK645)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV645<$AB$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN645>='Ownership Option 1'!$D$25,AV645<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK645)=MONTH('Ownership Option 1'!$D$25),YEAR($AK645)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV645+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV645>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV645)=6,MONTH(AV645)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV645)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG645<$AB$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN645>='Ownership Option 1'!$D$25,BG645<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK645)=MONTH('Ownership Option 1'!$D$25),YEAR($AK645)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG645<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG645>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 1'!$D$22),YEAR($DN645)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG645>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG645)=MONTH('Ownership Option 1'!$D$22),YEAR(BG645)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG645)=MONTH('Ownership Option 1'!$D$22),YEAR(BG645)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG645)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT645<$BV$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN645>='Ownership Option 2'!$D$25,BT645<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT645)=MONTH('Ownership Option 2'!$D25),YEAR($BT645)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT645+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT645+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT645)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT645)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY639:BY644)>0,IF(OR(MONTH(BT645)=6,MONTH(BT645)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT645)=6,MONTH(BT645)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT645)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT645)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE645<$BV$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN645>='Ownership Option 2'!$D$25,CE645<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK645)=MONTH('Ownership Option 2'!$D$25),YEAR($AK645)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE645+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE645+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE645)=6,MONTH(CE645)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE645)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP645<$BV$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN645>='Ownership Option 2'!$D$25,CP645<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK645)=MONTH('Ownership Option 2'!$D$25),YEAR($AK645)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP645+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP645>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP645)=6,MONTH(CP645)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP645)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA645<$BV$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA645>='Ownership Option 2'!$D$25,DA645<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA645)=MONTH('Ownership Option 2'!$D$25),YEAR($DA645)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA645<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA645>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA645)=MONTH('Ownership Option 2'!$D$22),YEAR($DA645)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA645>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA645)=MONTH('Ownership Option 2'!$D$22),YEAR(DA645)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA645)=MONTH('Ownership Option 2'!$D$22),YEAR(DA645)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA645)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1951-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN645<$DP$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN645>='Ownership Option 3'!$D$25,DN645<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 3'!$D$25),YEAR($DN645)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN645+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN645+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN645)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN645)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS639:DS644)>0,IF(OR(MONTH(DN645)=6,MONTH(DN645)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN645)=6,MONTH(DN645)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN645>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN645)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN645)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN645)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN645)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY645<$DP$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY645>='Ownership Option 3'!$D$25,DY645<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY645)=MONTH('Ownership Option 3'!$D$25),YEAR($DY645)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY645+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY645+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY645)=6,MONTH(DY645)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY645)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY645>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY645)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY645)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY645)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY645)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ645<$DP$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ645>='Ownership Option 3'!$D$25,EJ645<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ645)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ645)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ645+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ645>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ645)=6,MONTH(EJ645)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ645)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ645>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ645)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ645)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ645)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ645)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ645)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1951-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU645<$DP$19,$I645,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU645>='Ownership Option 3'!$D$25,EU645<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU645)=MONTH('Ownership Option 3'!$D$25),YEAR($EU645)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU645<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU645>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU645)=MONTH('Ownership Option 3'!$D$22),YEAR($EU645)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU645>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU645)=MONTH('Ownership Option 3'!$D$22),YEAR(EU645)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU645)=MONTH('Ownership Option 3'!$D$22),YEAR(EU645)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU645)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[626,"1952-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B650>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B650))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B650))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B650)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B650))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B650))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B650))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B650>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B650))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B650))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B650)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B650))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B650))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B650))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B650>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B650))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B650))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B650)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B650))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B650))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B650))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B650>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B650))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B650))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B650)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B650))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B650))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B650))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B650>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B650))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B650))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B650)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B650))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B650))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B650))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B650>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B650))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B650)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B650))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B650)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B650))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B650)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B650))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B650))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B650-TODAY())/365.25))),\"\")","v":""},0,0,null,"1952-03-01",{"$f":"IF(AND('Cash Flows'!$L650<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I650,\"\")","v":""},{"$f":"IFERROR(IF(M650=\"\",IF(AND(L650<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L650<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L650>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L650<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L650>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L650<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L650>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L650<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L650>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L650<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L650)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L650)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L650)=MONTH('Lease Option 1'!$D$13),YEAR($L650)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1952-03-01",{"$f":"IF(AND('Cash Flows'!$L650<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I650,\"\")","v":""},{"$f":"IFERROR(IF(T650=\"\",IF(AND(S650<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S650<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S650>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S650<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S650>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S650<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S650>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S650<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S650>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S650<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S650)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S650)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L650)=MONTH('Lease Option 2'!$D$13),YEAR($L650)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z650<$AB$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z650>='Ownership Option 1'!$D$25,Z650<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z650)=MONTH('Ownership Option 1'!$D$25),YEAR($L650)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z650+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z650+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z650)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z650)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE644:AE649)>0,IF(OR(MONTH(Z650)=6,MONTH(Z650)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z650)=6,MONTH(Z650)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z650)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z650>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z650)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z650)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z650)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z650)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1952-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK650<$AB$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN650>='Ownership Option 1'!$D$25,AK650<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK650)=MONTH('Ownership Option 1'!$D$25),YEAR($AK650)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK650+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK650+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK650)=6,MONTH(AK650)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK650)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV650<$AB$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN650>='Ownership Option 1'!$D$25,AV650<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK650)=MONTH('Ownership Option 1'!$D$25),YEAR($AK650)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV650+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV650>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV650)=6,MONTH(AV650)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV650)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG650<$AB$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN650>='Ownership Option 1'!$D$25,BG650<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK650)=MONTH('Ownership Option 1'!$D$25),YEAR($AK650)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG650<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG650>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 1'!$D$22),YEAR($DN650)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG650>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG650)=MONTH('Ownership Option 1'!$D$22),YEAR(BG650)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG650)=MONTH('Ownership Option 1'!$D$22),YEAR(BG650)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG650)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT650<$BV$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN650>='Ownership Option 2'!$D$25,BT650<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT650)=MONTH('Ownership Option 2'!$D25),YEAR($BT650)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT650+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT650+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT650)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT650)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY644:BY649)>0,IF(OR(MONTH(BT650)=6,MONTH(BT650)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT650)=6,MONTH(BT650)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT650)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT650)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE650<$BV$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN650>='Ownership Option 2'!$D$25,CE650<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK650)=MONTH('Ownership Option 2'!$D$25),YEAR($AK650)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE650+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE650+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE650)=6,MONTH(CE650)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE650)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP650<$BV$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN650>='Ownership Option 2'!$D$25,CP650<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK650)=MONTH('Ownership Option 2'!$D$25),YEAR($AK650)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP650+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP650>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP650)=6,MONTH(CP650)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP650)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA650<$BV$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA650>='Ownership Option 2'!$D$25,DA650<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA650)=MONTH('Ownership Option 2'!$D$25),YEAR($DA650)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA650<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA650>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA650)=MONTH('Ownership Option 2'!$D$22),YEAR($DA650)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA650>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA650)=MONTH('Ownership Option 2'!$D$22),YEAR(DA650)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA650)=MONTH('Ownership Option 2'!$D$22),YEAR(DA650)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA650)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN650<$DP$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN650>='Ownership Option 3'!$D$25,DN650<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 3'!$D$25),YEAR($DN650)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN650+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN650+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN650)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN650)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS644:DS649)>0,IF(OR(MONTH(DN650)=6,MONTH(DN650)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN650)=6,MONTH(DN650)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN650>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN650)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN650)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN650)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN650)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY650<$DP$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY650>='Ownership Option 3'!$D$25,DY650<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY650)=MONTH('Ownership Option 3'!$D$25),YEAR($DY650)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY650+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY650+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY650)=6,MONTH(DY650)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY650)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY650>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY650)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY650)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY650)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY650)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ650<$DP$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ650>='Ownership Option 3'!$D$25,EJ650<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ650)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ650)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ650+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ650>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ650)=6,MONTH(EJ650)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ650)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ650>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ650)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ650)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ650)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ650)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ650)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU650<$DP$19,$I650,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU650>='Ownership Option 3'!$D$25,EU650<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU650)=MONTH('Ownership Option 3'!$D$25),YEAR($EU650)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU650<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU650>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU650)=MONTH('Ownership Option 3'!$D$22),YEAR($EU650)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU650>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU650)=MONTH('Ownership Option 3'!$D$22),YEAR(EU650)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU650)=MONTH('Ownership Option 3'!$D$22),YEAR(EU650)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU650)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[631,"1952-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B655>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B655))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B655))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B655)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B655))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B655))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B655))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B655>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B655))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B655))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B655)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B655))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B655))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B655))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B655>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B655))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B655))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B655)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B655))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B655))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B655))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B655>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B655))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B655))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B655)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B655))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B655))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B655))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B655>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B655))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B655))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B655)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B655))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B655))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B655))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B655>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B655))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B655)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B655))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B655)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B655))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B655)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B655))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B655))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B655-TODAY())/365.25))),\"\")","v":""},0,0,null,"1952-08-01",{"$f":"IF(AND('Cash Flows'!$L655<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I655,\"\")","v":""},{"$f":"IFERROR(IF(M655=\"\",IF(AND(L655<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L655<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L655>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L655<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L655>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L655<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L655>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L655<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L655>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L655<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L655)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L655)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L655)=MONTH('Lease Option 1'!$D$13),YEAR($L655)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1952-08-01",{"$f":"IF(AND('Cash Flows'!$L655<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I655,\"\")","v":""},{"$f":"IFERROR(IF(T655=\"\",IF(AND(S655<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S655<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S655>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S655<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S655>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S655<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S655>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S655<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S655>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S655<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S655)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S655)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L655)=MONTH('Lease Option 2'!$D$13),YEAR($L655)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z655<$AB$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z655>='Ownership Option 1'!$D$25,Z655<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z655)=MONTH('Ownership Option 1'!$D$25),YEAR($L655)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z655+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z655+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z655)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z655)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE649:AE654)>0,IF(OR(MONTH(Z655)=6,MONTH(Z655)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z655)=6,MONTH(Z655)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z655)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z655>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z655)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z655)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z655)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z655)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1952-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK655<$AB$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN655>='Ownership Option 1'!$D$25,AK655<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK655)=MONTH('Ownership Option 1'!$D$25),YEAR($AK655)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK655+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK655+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK655)=6,MONTH(AK655)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK655)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV655<$AB$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN655>='Ownership Option 1'!$D$25,AV655<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK655)=MONTH('Ownership Option 1'!$D$25),YEAR($AK655)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV655+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV655>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV655)=6,MONTH(AV655)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV655)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG655<$AB$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN655>='Ownership Option 1'!$D$25,BG655<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK655)=MONTH('Ownership Option 1'!$D$25),YEAR($AK655)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG655<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG655>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 1'!$D$22),YEAR($DN655)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG655>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG655)=MONTH('Ownership Option 1'!$D$22),YEAR(BG655)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG655)=MONTH('Ownership Option 1'!$D$22),YEAR(BG655)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG655)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT655<$BV$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN655>='Ownership Option 2'!$D$25,BT655<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT655)=MONTH('Ownership Option 2'!$D25),YEAR($BT655)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT655+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT655+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT655)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT655)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY649:BY654)>0,IF(OR(MONTH(BT655)=6,MONTH(BT655)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT655)=6,MONTH(BT655)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT655)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT655)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE655<$BV$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN655>='Ownership Option 2'!$D$25,CE655<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK655)=MONTH('Ownership Option 2'!$D$25),YEAR($AK655)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE655+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE655+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE655)=6,MONTH(CE655)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE655)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP655<$BV$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN655>='Ownership Option 2'!$D$25,CP655<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK655)=MONTH('Ownership Option 2'!$D$25),YEAR($AK655)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP655+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP655>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP655)=6,MONTH(CP655)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP655)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA655<$BV$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA655>='Ownership Option 2'!$D$25,DA655<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA655)=MONTH('Ownership Option 2'!$D$25),YEAR($DA655)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA655<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA655>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA655)=MONTH('Ownership Option 2'!$D$22),YEAR($DA655)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA655>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA655)=MONTH('Ownership Option 2'!$D$22),YEAR(DA655)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA655)=MONTH('Ownership Option 2'!$D$22),YEAR(DA655)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA655)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN655<$DP$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN655>='Ownership Option 3'!$D$25,DN655<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 3'!$D$25),YEAR($DN655)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN655+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN655+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN655)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN655)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS649:DS654)>0,IF(OR(MONTH(DN655)=6,MONTH(DN655)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN655)=6,MONTH(DN655)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN655>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN655)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN655)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN655)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN655)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY655<$DP$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY655>='Ownership Option 3'!$D$25,DY655<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY655)=MONTH('Ownership Option 3'!$D$25),YEAR($DY655)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY655+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY655+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY655)=6,MONTH(DY655)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY655)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY655>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY655)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY655)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY655)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY655)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ655<$DP$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ655>='Ownership Option 3'!$D$25,EJ655<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ655)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ655)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ655+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ655>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ655)=6,MONTH(EJ655)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ655)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ655>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ655)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ655)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ655)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ655)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ655)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU655<$DP$19,$I655,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU655>='Ownership Option 3'!$D$25,EU655<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU655)=MONTH('Ownership Option 3'!$D$25),YEAR($EU655)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU655<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU655>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU655)=MONTH('Ownership Option 3'!$D$22),YEAR($EU655)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU655>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU655)=MONTH('Ownership Option 3'!$D$22),YEAR(EU655)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU655)=MONTH('Ownership Option 3'!$D$22),YEAR(EU655)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU655)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[635,"1952-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B659>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B659))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B659))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B659)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B659))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B659))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B659))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B659>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B659))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B659))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B659)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B659))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B659))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B659))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B659>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B659))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B659))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B659)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B659))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B659))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B659))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B659>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B659))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B659))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B659)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B659))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B659))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B659))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B659>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B659))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B659))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B659)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B659))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B659))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B659))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B659>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B659))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B659)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B659))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B659)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B659))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B659)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B659))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B659))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B659-TODAY())/365.25))),\"\")","v":""},0,0,null,"1952-12-01",{"$f":"IF(AND('Cash Flows'!$L659<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I659,\"\")","v":""},{"$f":"IFERROR(IF(M659=\"\",IF(AND(L659<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L659<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L659>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L659<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L659>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L659<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L659>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L659<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L659>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L659<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L659)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L659)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L659)=MONTH('Lease Option 1'!$D$13),YEAR($L659)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1952-12-01",{"$f":"IF(AND('Cash Flows'!$L659<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I659,\"\")","v":""},{"$f":"IFERROR(IF(T659=\"\",IF(AND(S659<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S659<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S659>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S659<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S659>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S659<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S659>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S659<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S659>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S659<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S659)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S659)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L659)=MONTH('Lease Option 2'!$D$13),YEAR($L659)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z659<$AB$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z659>='Ownership Option 1'!$D$25,Z659<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z659)=MONTH('Ownership Option 1'!$D$25),YEAR($L659)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z659+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z659+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z659)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z659)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE653:AE658)>0,IF(OR(MONTH(Z659)=6,MONTH(Z659)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z659)=6,MONTH(Z659)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z659)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z659>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z659)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z659)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z659)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z659)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1952-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK659<$AB$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN659>='Ownership Option 1'!$D$25,AK659<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK659)=MONTH('Ownership Option 1'!$D$25),YEAR($AK659)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK659+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK659+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK659)=6,MONTH(AK659)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK659)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV659<$AB$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN659>='Ownership Option 1'!$D$25,AV659<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK659)=MONTH('Ownership Option 1'!$D$25),YEAR($AK659)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV659+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV659>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV659)=6,MONTH(AV659)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV659)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG659<$AB$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN659>='Ownership Option 1'!$D$25,BG659<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK659)=MONTH('Ownership Option 1'!$D$25),YEAR($AK659)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG659<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG659>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 1'!$D$22),YEAR($DN659)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG659>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG659)=MONTH('Ownership Option 1'!$D$22),YEAR(BG659)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG659)=MONTH('Ownership Option 1'!$D$22),YEAR(BG659)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG659)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT659<$BV$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN659>='Ownership Option 2'!$D$25,BT659<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT659)=MONTH('Ownership Option 2'!$D25),YEAR($BT659)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT659+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT659+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT659)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT659)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY653:BY658)>0,IF(OR(MONTH(BT659)=6,MONTH(BT659)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT659)=6,MONTH(BT659)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT659)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT659)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE659<$BV$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN659>='Ownership Option 2'!$D$25,CE659<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK659)=MONTH('Ownership Option 2'!$D$25),YEAR($AK659)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE659+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE659+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE659)=6,MONTH(CE659)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE659)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP659<$BV$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN659>='Ownership Option 2'!$D$25,CP659<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK659)=MONTH('Ownership Option 2'!$D$25),YEAR($AK659)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP659+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP659>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP659)=6,MONTH(CP659)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP659)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA659<$BV$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA659>='Ownership Option 2'!$D$25,DA659<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA659)=MONTH('Ownership Option 2'!$D$25),YEAR($DA659)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA659<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA659>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA659)=MONTH('Ownership Option 2'!$D$22),YEAR($DA659)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA659>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA659)=MONTH('Ownership Option 2'!$D$22),YEAR(DA659)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA659)=MONTH('Ownership Option 2'!$D$22),YEAR(DA659)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA659)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1952-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN659<$DP$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN659>='Ownership Option 3'!$D$25,DN659<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 3'!$D$25),YEAR($DN659)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN659+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN659+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN659)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN659)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS653:DS658)>0,IF(OR(MONTH(DN659)=6,MONTH(DN659)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN659)=6,MONTH(DN659)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN659>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN659)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN659)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN659)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN659)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY659<$DP$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY659>='Ownership Option 3'!$D$25,DY659<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY659)=MONTH('Ownership Option 3'!$D$25),YEAR($DY659)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY659+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY659+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY659)=6,MONTH(DY659)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY659)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY659>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY659)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY659)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY659)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY659)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ659<$DP$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ659>='Ownership Option 3'!$D$25,EJ659<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ659)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ659)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ659+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ659>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ659)=6,MONTH(EJ659)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ659)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ659>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ659)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ659)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ659)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ659)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ659)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1952-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU659<$DP$19,$I659,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU659>='Ownership Option 3'!$D$25,EU659<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU659)=MONTH('Ownership Option 3'!$D$25),YEAR($EU659)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU659<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU659>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU659)=MONTH('Ownership Option 3'!$D$22),YEAR($EU659)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU659>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU659)=MONTH('Ownership Option 3'!$D$22),YEAR(EU659)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU659)=MONTH('Ownership Option 3'!$D$22),YEAR(EU659)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU659)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[638,"1953-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B662>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B662))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B662))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B662)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B662))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B662))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B662))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B662>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B662))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B662))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B662)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B662))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B662))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B662))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B662>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B662))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B662))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B662)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B662))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B662))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B662))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B662>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B662))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B662))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B662)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B662))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B662))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B662))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B662>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B662))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B662))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B662)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B662))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B662))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B662))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B662>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B662))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B662)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B662))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B662)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B662))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B662)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B662))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B662))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B662-TODAY())/365.25))),\"\")","v":""},0,0,null,"1953-03-01",{"$f":"IF(AND('Cash Flows'!$L662<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I662,\"\")","v":""},{"$f":"IFERROR(IF(M662=\"\",IF(AND(L662<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L662<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L662>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L662<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L662>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L662<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L662>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L662<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L662>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L662<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L662)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L662)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L662)=MONTH('Lease Option 1'!$D$13),YEAR($L662)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1953-03-01",{"$f":"IF(AND('Cash Flows'!$L662<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I662,\"\")","v":""},{"$f":"IFERROR(IF(T662=\"\",IF(AND(S662<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S662<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S662>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S662<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S662>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S662<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S662>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S662<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S662>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S662<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S662)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S662)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L662)=MONTH('Lease Option 2'!$D$13),YEAR($L662)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z662<$AB$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z662>='Ownership Option 1'!$D$25,Z662<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z662)=MONTH('Ownership Option 1'!$D$25),YEAR($L662)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z662+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z662+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z662)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z662)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE656:AE661)>0,IF(OR(MONTH(Z662)=6,MONTH(Z662)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z662)=6,MONTH(Z662)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z662)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z662>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z662)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z662)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z662)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z662)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1953-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK662<$AB$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN662>='Ownership Option 1'!$D$25,AK662<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK662)=MONTH('Ownership Option 1'!$D$25),YEAR($AK662)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK662+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK662+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK662)=6,MONTH(AK662)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK662)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV662<$AB$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN662>='Ownership Option 1'!$D$25,AV662<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK662)=MONTH('Ownership Option 1'!$D$25),YEAR($AK662)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV662+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV662>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV662)=6,MONTH(AV662)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV662)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG662<$AB$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN662>='Ownership Option 1'!$D$25,BG662<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK662)=MONTH('Ownership Option 1'!$D$25),YEAR($AK662)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG662<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG662>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 1'!$D$22),YEAR($DN662)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG662>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG662)=MONTH('Ownership Option 1'!$D$22),YEAR(BG662)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG662)=MONTH('Ownership Option 1'!$D$22),YEAR(BG662)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG662)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1953-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT662<$BV$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN662>='Ownership Option 2'!$D$25,BT662<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT662)=MONTH('Ownership Option 2'!$D25),YEAR($BT662)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT662+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT662+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT662)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT662)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY656:BY661)>0,IF(OR(MONTH(BT662)=6,MONTH(BT662)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT662)=6,MONTH(BT662)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT662)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT662)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE662<$BV$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN662>='Ownership Option 2'!$D$25,CE662<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK662)=MONTH('Ownership Option 2'!$D$25),YEAR($AK662)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE662+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE662+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE662)=6,MONTH(CE662)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE662)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP662<$BV$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN662>='Ownership Option 2'!$D$25,CP662<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK662)=MONTH('Ownership Option 2'!$D$25),YEAR($AK662)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP662+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP662>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP662)=6,MONTH(CP662)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP662)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA662<$BV$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA662>='Ownership Option 2'!$D$25,DA662<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA662)=MONTH('Ownership Option 2'!$D$25),YEAR($DA662)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA662<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA662>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA662)=MONTH('Ownership Option 2'!$D$22),YEAR($DA662)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA662>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA662)=MONTH('Ownership Option 2'!$D$22),YEAR(DA662)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA662)=MONTH('Ownership Option 2'!$D$22),YEAR(DA662)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA662)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1953-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN662<$DP$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN662>='Ownership Option 3'!$D$25,DN662<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 3'!$D$25),YEAR($DN662)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN662+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN662+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN662)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN662)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS656:DS661)>0,IF(OR(MONTH(DN662)=6,MONTH(DN662)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN662)=6,MONTH(DN662)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN662>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN662)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN662)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN662)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN662)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY662<$DP$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY662>='Ownership Option 3'!$D$25,DY662<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY662)=MONTH('Ownership Option 3'!$D$25),YEAR($DY662)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY662+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY662+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY662)=6,MONTH(DY662)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY662)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY662>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY662)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY662)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY662)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY662)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ662<$DP$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ662>='Ownership Option 3'!$D$25,EJ662<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ662)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ662)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ662+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ662>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ662)=6,MONTH(EJ662)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ662)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ662>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ662)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ662)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ662)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ662)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ662)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU662<$DP$19,$I662,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU662>='Ownership Option 3'!$D$25,EU662<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU662)=MONTH('Ownership Option 3'!$D$25),YEAR($EU662)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU662<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU662>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU662)=MONTH('Ownership Option 3'!$D$22),YEAR($EU662)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU662>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU662)=MONTH('Ownership Option 3'!$D$22),YEAR(EU662)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU662)=MONTH('Ownership Option 3'!$D$22),YEAR(EU662)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU662)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[643,"1953-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B667>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B667))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B667))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B667)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B667))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B667))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B667))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B667>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B667))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B667))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B667)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B667))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B667))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B667))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B667>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B667))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B667))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B667)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B667))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B667))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B667))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B667>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B667))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B667))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B667)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B667))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B667))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B667))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B667>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B667))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B667))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B667)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B667))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B667))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B667))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B667>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B667))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B667)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B667))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B667)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B667))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B667)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B667))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B667))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B667-TODAY())/365.25))),\"\")","v":""},0,0,null,"1953-08-01",{"$f":"IF(AND('Cash Flows'!$L667<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I667,\"\")","v":""},{"$f":"IFERROR(IF(M667=\"\",IF(AND(L667<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L667<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L667>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L667<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L667>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L667<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L667>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L667<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L667>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L667<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L667)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L667)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L667)=MONTH('Lease Option 1'!$D$13),YEAR($L667)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1953-08-01",{"$f":"IF(AND('Cash Flows'!$L667<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I667,\"\")","v":""},{"$f":"IFERROR(IF(T667=\"\",IF(AND(S667<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S667<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S667>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S667<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S667>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S667<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S667>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S667<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S667>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S667<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S667)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S667)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L667)=MONTH('Lease Option 2'!$D$13),YEAR($L667)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z667<$AB$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z667>='Ownership Option 1'!$D$25,Z667<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z667)=MONTH('Ownership Option 1'!$D$25),YEAR($L667)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z667+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z667+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z667)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z667)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE661:AE666)>0,IF(OR(MONTH(Z667)=6,MONTH(Z667)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z667)=6,MONTH(Z667)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z667)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z667>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z667)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z667)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z667)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z667)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1953-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK667<$AB$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN667>='Ownership Option 1'!$D$25,AK667<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK667)=MONTH('Ownership Option 1'!$D$25),YEAR($AK667)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK667+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK667+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK667)=6,MONTH(AK667)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK667)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV667<$AB$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN667>='Ownership Option 1'!$D$25,AV667<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK667)=MONTH('Ownership Option 1'!$D$25),YEAR($AK667)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV667+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV667>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV667)=6,MONTH(AV667)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV667)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG667<$AB$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN667>='Ownership Option 1'!$D$25,BG667<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK667)=MONTH('Ownership Option 1'!$D$25),YEAR($AK667)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG667<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG667>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 1'!$D$22),YEAR($DN667)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG667>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG667)=MONTH('Ownership Option 1'!$D$22),YEAR(BG667)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG667)=MONTH('Ownership Option 1'!$D$22),YEAR(BG667)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG667)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1953-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT667<$BV$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN667>='Ownership Option 2'!$D$25,BT667<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT667)=MONTH('Ownership Option 2'!$D25),YEAR($BT667)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT667+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT667+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT667)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT667)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY661:BY666)>0,IF(OR(MONTH(BT667)=6,MONTH(BT667)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT667)=6,MONTH(BT667)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT667)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT667)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE667<$BV$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN667>='Ownership Option 2'!$D$25,CE667<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK667)=MONTH('Ownership Option 2'!$D$25),YEAR($AK667)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE667+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE667+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE667)=6,MONTH(CE667)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE667)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP667<$BV$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN667>='Ownership Option 2'!$D$25,CP667<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK667)=MONTH('Ownership Option 2'!$D$25),YEAR($AK667)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP667+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP667>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP667)=6,MONTH(CP667)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP667)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA667<$BV$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA667>='Ownership Option 2'!$D$25,DA667<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA667)=MONTH('Ownership Option 2'!$D$25),YEAR($DA667)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA667<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA667>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA667)=MONTH('Ownership Option 2'!$D$22),YEAR($DA667)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA667>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA667)=MONTH('Ownership Option 2'!$D$22),YEAR(DA667)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA667)=MONTH('Ownership Option 2'!$D$22),YEAR(DA667)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA667)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1953-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN667<$DP$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN667>='Ownership Option 3'!$D$25,DN667<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 3'!$D$25),YEAR($DN667)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN667+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN667+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN667)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN667)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS661:DS666)>0,IF(OR(MONTH(DN667)=6,MONTH(DN667)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN667)=6,MONTH(DN667)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN667>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN667)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN667)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN667)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN667)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY667<$DP$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY667>='Ownership Option 3'!$D$25,DY667<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY667)=MONTH('Ownership Option 3'!$D$25),YEAR($DY667)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY667+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY667+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY667)=6,MONTH(DY667)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY667)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY667>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY667)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY667)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY667)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY667)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ667<$DP$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ667>='Ownership Option 3'!$D$25,EJ667<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ667)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ667)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ667+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ667>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ667)=6,MONTH(EJ667)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ667)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ667>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ667)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ667)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ667)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ667)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ667)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1953-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU667<$DP$19,$I667,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU667>='Ownership Option 3'!$D$25,EU667<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU667)=MONTH('Ownership Option 3'!$D$25),YEAR($EU667)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU667<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU667>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU667)=MONTH('Ownership Option 3'!$D$22),YEAR($EU667)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU667>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU667)=MONTH('Ownership Option 3'!$D$22),YEAR(EU667)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU667)=MONTH('Ownership Option 3'!$D$22),YEAR(EU667)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU667)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[648,"1954-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B672>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B672))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B672))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B672)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B672))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B672))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B672))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B672>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B672))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B672))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B672)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B672))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B672))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B672))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B672>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B672))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B672))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B672)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B672))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B672))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B672))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B672>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B672))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B672))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B672)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B672))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B672))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B672))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B672>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B672))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B672))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B672)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B672))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B672))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B672))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B672>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B672))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B672)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B672))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B672)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B672))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B672)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B672))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B672))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B672-TODAY())/365.25))),\"\")","v":""},0,0,null,"1954-01-01",{"$f":"IF(AND('Cash Flows'!$L672<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I672,\"\")","v":""},{"$f":"IFERROR(IF(M672=\"\",IF(AND(L672<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L672<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L672>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L672<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L672>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L672<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L672>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L672<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L672>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L672<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L672)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L672)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L672)=MONTH('Lease Option 1'!$D$13),YEAR($L672)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1954-01-01",{"$f":"IF(AND('Cash Flows'!$L672<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I672,\"\")","v":""},{"$f":"IFERROR(IF(T672=\"\",IF(AND(S672<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S672<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S672>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S672<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S672>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S672<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S672>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S672<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S672>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S672<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S672)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S672)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L672)=MONTH('Lease Option 2'!$D$13),YEAR($L672)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z672<$AB$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z672>='Ownership Option 1'!$D$25,Z672<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z672)=MONTH('Ownership Option 1'!$D$25),YEAR($L672)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z672+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z672+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z672)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z672)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE666:AE671)>0,IF(OR(MONTH(Z672)=6,MONTH(Z672)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z672)=6,MONTH(Z672)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z672)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z672>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z672)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z672)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z672)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z672)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1954-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK672<$AB$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN672>='Ownership Option 1'!$D$25,AK672<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK672)=MONTH('Ownership Option 1'!$D$25),YEAR($AK672)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK672+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK672+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK672)=6,MONTH(AK672)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK672)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV672<$AB$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN672>='Ownership Option 1'!$D$25,AV672<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK672)=MONTH('Ownership Option 1'!$D$25),YEAR($AK672)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV672+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV672>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV672)=6,MONTH(AV672)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV672)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG672<$AB$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN672>='Ownership Option 1'!$D$25,BG672<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK672)=MONTH('Ownership Option 1'!$D$25),YEAR($AK672)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG672<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG672>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 1'!$D$22),YEAR($DN672)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG672>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG672)=MONTH('Ownership Option 1'!$D$22),YEAR(BG672)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG672)=MONTH('Ownership Option 1'!$D$22),YEAR(BG672)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG672)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT672<$BV$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN672>='Ownership Option 2'!$D$25,BT672<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT672)=MONTH('Ownership Option 2'!$D25),YEAR($BT672)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT672+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT672+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT672)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT672)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY666:BY671)>0,IF(OR(MONTH(BT672)=6,MONTH(BT672)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT672)=6,MONTH(BT672)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT672)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT672)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE672<$BV$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN672>='Ownership Option 2'!$D$25,CE672<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK672)=MONTH('Ownership Option 2'!$D$25),YEAR($AK672)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE672+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE672+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE672)=6,MONTH(CE672)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE672)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP672<$BV$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN672>='Ownership Option 2'!$D$25,CP672<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK672)=MONTH('Ownership Option 2'!$D$25),YEAR($AK672)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP672+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP672>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP672)=6,MONTH(CP672)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP672)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA672<$BV$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA672>='Ownership Option 2'!$D$25,DA672<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA672)=MONTH('Ownership Option 2'!$D$25),YEAR($DA672)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA672<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA672>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA672)=MONTH('Ownership Option 2'!$D$22),YEAR($DA672)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA672>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA672)=MONTH('Ownership Option 2'!$D$22),YEAR(DA672)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA672)=MONTH('Ownership Option 2'!$D$22),YEAR(DA672)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA672)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN672<$DP$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN672>='Ownership Option 3'!$D$25,DN672<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 3'!$D$25),YEAR($DN672)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN672+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN672+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN672)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN672)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS666:DS671)>0,IF(OR(MONTH(DN672)=6,MONTH(DN672)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN672)=6,MONTH(DN672)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN672>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN672)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN672)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN672)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN672)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY672<$DP$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY672>='Ownership Option 3'!$D$25,DY672<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY672)=MONTH('Ownership Option 3'!$D$25),YEAR($DY672)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY672+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY672+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY672)=6,MONTH(DY672)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY672)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY672>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY672)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY672)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY672)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY672)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ672<$DP$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ672>='Ownership Option 3'!$D$25,EJ672<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ672)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ672)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ672+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ672>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ672)=6,MONTH(EJ672)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ672)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ672>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ672)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ672)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ672)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ672)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ672)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU672<$DP$19,$I672,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU672>='Ownership Option 3'!$D$25,EU672<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU672)=MONTH('Ownership Option 3'!$D$25),YEAR($EU672)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU672<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU672>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU672)=MONTH('Ownership Option 3'!$D$22),YEAR($EU672)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU672>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU672)=MONTH('Ownership Option 3'!$D$22),YEAR(EU672)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU672)=MONTH('Ownership Option 3'!$D$22),YEAR(EU672)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU672)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[649,"1954-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B673>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B673))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B673))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B673)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B673))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B673))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B673))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B673>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B673))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B673))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B673)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B673))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B673))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B673))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B673>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B673))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B673))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B673)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B673))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B673))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B673))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B673>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B673))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B673))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B673)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B673))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B673))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B673))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B673>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B673))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B673))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B673)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B673))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B673))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B673))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B673>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B673))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B673)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B673))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B673)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B673))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B673)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B673))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B673))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B673-TODAY())/365.25))),\"\")","v":""},0,0,null,"1954-02-01",{"$f":"IF(AND('Cash Flows'!$L673<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I673,\"\")","v":""},{"$f":"IFERROR(IF(M673=\"\",IF(AND(L673<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L673<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L673>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L673<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L673>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L673<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L673>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L673<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L673>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L673<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L673)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L673)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L673)=MONTH('Lease Option 1'!$D$13),YEAR($L673)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1954-02-01",{"$f":"IF(AND('Cash Flows'!$L673<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I673,\"\")","v":""},{"$f":"IFERROR(IF(T673=\"\",IF(AND(S673<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S673<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S673>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S673<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S673>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S673<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S673>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S673<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S673>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S673<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S673)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S673)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L673)=MONTH('Lease Option 2'!$D$13),YEAR($L673)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z673<$AB$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z673>='Ownership Option 1'!$D$25,Z673<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z673)=MONTH('Ownership Option 1'!$D$25),YEAR($L673)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z673+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z673+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z673)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z673)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE667:AE672)>0,IF(OR(MONTH(Z673)=6,MONTH(Z673)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z673)=6,MONTH(Z673)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z673)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z673>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z673)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z673)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z673)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z673)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1954-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK673<$AB$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN673>='Ownership Option 1'!$D$25,AK673<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK673)=MONTH('Ownership Option 1'!$D$25),YEAR($AK673)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK673+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK673+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK673)=6,MONTH(AK673)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK673)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV673<$AB$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN673>='Ownership Option 1'!$D$25,AV673<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK673)=MONTH('Ownership Option 1'!$D$25),YEAR($AK673)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV673+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV673>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV673)=6,MONTH(AV673)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV673)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG673<$AB$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN673>='Ownership Option 1'!$D$25,BG673<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK673)=MONTH('Ownership Option 1'!$D$25),YEAR($AK673)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG673<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG673>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 1'!$D$22),YEAR($DN673)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG673>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG673)=MONTH('Ownership Option 1'!$D$22),YEAR(BG673)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG673)=MONTH('Ownership Option 1'!$D$22),YEAR(BG673)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG673)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT673<$BV$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN673>='Ownership Option 2'!$D$25,BT673<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT673)=MONTH('Ownership Option 2'!$D25),YEAR($BT673)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT673+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT673+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT673)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT673)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY667:BY672)>0,IF(OR(MONTH(BT673)=6,MONTH(BT673)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT673)=6,MONTH(BT673)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT673)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT673)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE673<$BV$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN673>='Ownership Option 2'!$D$25,CE673<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK673)=MONTH('Ownership Option 2'!$D$25),YEAR($AK673)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE673+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE673+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE673)=6,MONTH(CE673)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE673)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP673<$BV$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN673>='Ownership Option 2'!$D$25,CP673<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK673)=MONTH('Ownership Option 2'!$D$25),YEAR($AK673)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP673+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP673>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP673)=6,MONTH(CP673)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP673)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA673<$BV$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA673>='Ownership Option 2'!$D$25,DA673<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA673)=MONTH('Ownership Option 2'!$D$25),YEAR($DA673)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA673<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA673>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA673)=MONTH('Ownership Option 2'!$D$22),YEAR($DA673)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA673>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA673)=MONTH('Ownership Option 2'!$D$22),YEAR(DA673)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA673)=MONTH('Ownership Option 2'!$D$22),YEAR(DA673)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA673)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN673<$DP$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN673>='Ownership Option 3'!$D$25,DN673<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 3'!$D$25),YEAR($DN673)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN673+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN673+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN673)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN673)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS667:DS672)>0,IF(OR(MONTH(DN673)=6,MONTH(DN673)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN673)=6,MONTH(DN673)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN673>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN673)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN673)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN673)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN673)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY673<$DP$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY673>='Ownership Option 3'!$D$25,DY673<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY673)=MONTH('Ownership Option 3'!$D$25),YEAR($DY673)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY673+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY673+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY673)=6,MONTH(DY673)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY673)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY673>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY673)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY673)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY673)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY673)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ673<$DP$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ673>='Ownership Option 3'!$D$25,EJ673<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ673)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ673)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ673+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ673>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ673)=6,MONTH(EJ673)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ673)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ673>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ673)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ673)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ673)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ673)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ673)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU673<$DP$19,$I673,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU673>='Ownership Option 3'!$D$25,EU673<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU673)=MONTH('Ownership Option 3'!$D$25),YEAR($EU673)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU673<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU673>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU673)=MONTH('Ownership Option 3'!$D$22),YEAR($EU673)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU673>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU673)=MONTH('Ownership Option 3'!$D$22),YEAR(EU673)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU673)=MONTH('Ownership Option 3'!$D$22),YEAR(EU673)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU673)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[654,"1954-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B678>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B678))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B678))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B678)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B678))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B678))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B678))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B678>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B678))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B678))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B678)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B678))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B678))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B678))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B678>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B678))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B678))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B678)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B678))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B678))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B678))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B678>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B678))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B678))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B678)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B678))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B678))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B678))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B678>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B678))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B678))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B678)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B678))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B678))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B678))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B678>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B678))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B678)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B678))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B678)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B678))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B678)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B678))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B678))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B678-TODAY())/365.25))),\"\")","v":""},0,0,null,"1954-07-01",{"$f":"IF(AND('Cash Flows'!$L678<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I678,\"\")","v":""},{"$f":"IFERROR(IF(M678=\"\",IF(AND(L678<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L678<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L678>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L678<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L678>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L678<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L678>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L678<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L678>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L678<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L678)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L678)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L678)=MONTH('Lease Option 1'!$D$13),YEAR($L678)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1954-07-01",{"$f":"IF(AND('Cash Flows'!$L678<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I678,\"\")","v":""},{"$f":"IFERROR(IF(T678=\"\",IF(AND(S678<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S678<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S678>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S678<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S678>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S678<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S678>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S678<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S678>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S678<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S678)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S678)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L678)=MONTH('Lease Option 2'!$D$13),YEAR($L678)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z678<$AB$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z678>='Ownership Option 1'!$D$25,Z678<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z678)=MONTH('Ownership Option 1'!$D$25),YEAR($L678)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z678+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z678+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z678)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z678)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE672:AE677)>0,IF(OR(MONTH(Z678)=6,MONTH(Z678)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z678)=6,MONTH(Z678)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z678)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z678>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z678)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z678)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z678)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z678)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1954-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK678<$AB$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN678>='Ownership Option 1'!$D$25,AK678<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK678)=MONTH('Ownership Option 1'!$D$25),YEAR($AK678)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK678+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK678+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK678)=6,MONTH(AK678)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK678)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV678<$AB$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN678>='Ownership Option 1'!$D$25,AV678<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK678)=MONTH('Ownership Option 1'!$D$25),YEAR($AK678)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV678+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV678>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV678)=6,MONTH(AV678)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV678)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG678<$AB$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN678>='Ownership Option 1'!$D$25,BG678<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK678)=MONTH('Ownership Option 1'!$D$25),YEAR($AK678)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG678<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG678>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 1'!$D$22),YEAR($DN678)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG678>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG678)=MONTH('Ownership Option 1'!$D$22),YEAR(BG678)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG678)=MONTH('Ownership Option 1'!$D$22),YEAR(BG678)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG678)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT678<$BV$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN678>='Ownership Option 2'!$D$25,BT678<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT678)=MONTH('Ownership Option 2'!$D25),YEAR($BT678)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT678+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT678+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT678)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT678)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY672:BY677)>0,IF(OR(MONTH(BT678)=6,MONTH(BT678)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT678)=6,MONTH(BT678)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT678)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT678)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE678<$BV$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN678>='Ownership Option 2'!$D$25,CE678<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK678)=MONTH('Ownership Option 2'!$D$25),YEAR($AK678)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE678+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE678+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE678)=6,MONTH(CE678)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE678)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP678<$BV$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN678>='Ownership Option 2'!$D$25,CP678<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK678)=MONTH('Ownership Option 2'!$D$25),YEAR($AK678)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP678+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP678>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP678)=6,MONTH(CP678)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP678)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA678<$BV$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA678>='Ownership Option 2'!$D$25,DA678<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA678)=MONTH('Ownership Option 2'!$D$25),YEAR($DA678)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA678<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA678>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA678)=MONTH('Ownership Option 2'!$D$22),YEAR($DA678)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA678>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA678)=MONTH('Ownership Option 2'!$D$22),YEAR(DA678)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA678)=MONTH('Ownership Option 2'!$D$22),YEAR(DA678)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA678)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN678<$DP$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN678>='Ownership Option 3'!$D$25,DN678<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 3'!$D$25),YEAR($DN678)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN678+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN678+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN678)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN678)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS672:DS677)>0,IF(OR(MONTH(DN678)=6,MONTH(DN678)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN678)=6,MONTH(DN678)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN678>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN678)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN678)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN678)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN678)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY678<$DP$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY678>='Ownership Option 3'!$D$25,DY678<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY678)=MONTH('Ownership Option 3'!$D$25),YEAR($DY678)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY678+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY678+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY678)=6,MONTH(DY678)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY678)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY678>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY678)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY678)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY678)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY678)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ678<$DP$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ678>='Ownership Option 3'!$D$25,EJ678<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ678)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ678)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ678+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ678>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ678)=6,MONTH(EJ678)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ678)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ678>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ678)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ678)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ678)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ678)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ678)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU678<$DP$19,$I678,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU678>='Ownership Option 3'!$D$25,EU678<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU678)=MONTH('Ownership Option 3'!$D$25),YEAR($EU678)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU678<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU678>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU678)=MONTH('Ownership Option 3'!$D$22),YEAR($EU678)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU678>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU678)=MONTH('Ownership Option 3'!$D$22),YEAR(EU678)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU678)=MONTH('Ownership Option 3'!$D$22),YEAR(EU678)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU678)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[659,"1954-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B683>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B683))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B683))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B683)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B683))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B683))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B683))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B683>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B683))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B683))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B683)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B683))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B683))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B683))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B683>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B683))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B683))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B683)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B683))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B683))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B683))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B683>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B683))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B683))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B683)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B683))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B683))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B683))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B683>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B683))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B683))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B683)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B683))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B683))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B683))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B683>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B683))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B683)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B683))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B683)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B683))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B683)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B683))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B683))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B683-TODAY())/365.25))),\"\")","v":""},0,0,null,"1954-12-01",{"$f":"IF(AND('Cash Flows'!$L683<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I683,\"\")","v":""},{"$f":"IFERROR(IF(M683=\"\",IF(AND(L683<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L683<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L683>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L683<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L683>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L683<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L683>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L683<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L683>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L683<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L683)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L683)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L683)=MONTH('Lease Option 1'!$D$13),YEAR($L683)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1954-12-01",{"$f":"IF(AND('Cash Flows'!$L683<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I683,\"\")","v":""},{"$f":"IFERROR(IF(T683=\"\",IF(AND(S683<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S683<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S683>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S683<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S683>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S683<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S683>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S683<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S683>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S683<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S683)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S683)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L683)=MONTH('Lease Option 2'!$D$13),YEAR($L683)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z683<$AB$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z683>='Ownership Option 1'!$D$25,Z683<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z683)=MONTH('Ownership Option 1'!$D$25),YEAR($L683)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z683+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z683+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z683)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z683)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE677:AE682)>0,IF(OR(MONTH(Z683)=6,MONTH(Z683)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z683)=6,MONTH(Z683)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z683)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z683>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z683)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z683)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z683)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z683)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1954-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK683<$AB$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN683>='Ownership Option 1'!$D$25,AK683<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK683)=MONTH('Ownership Option 1'!$D$25),YEAR($AK683)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK683+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK683+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK683)=6,MONTH(AK683)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK683)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV683<$AB$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN683>='Ownership Option 1'!$D$25,AV683<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK683)=MONTH('Ownership Option 1'!$D$25),YEAR($AK683)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV683+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV683>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV683)=6,MONTH(AV683)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV683)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG683<$AB$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN683>='Ownership Option 1'!$D$25,BG683<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK683)=MONTH('Ownership Option 1'!$D$25),YEAR($AK683)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG683<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG683>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 1'!$D$22),YEAR($DN683)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG683>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG683)=MONTH('Ownership Option 1'!$D$22),YEAR(BG683)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG683)=MONTH('Ownership Option 1'!$D$22),YEAR(BG683)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG683)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT683<$BV$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN683>='Ownership Option 2'!$D$25,BT683<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT683)=MONTH('Ownership Option 2'!$D25),YEAR($BT683)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT683+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT683+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT683)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT683)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY677:BY682)>0,IF(OR(MONTH(BT683)=6,MONTH(BT683)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT683)=6,MONTH(BT683)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT683)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT683)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE683<$BV$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN683>='Ownership Option 2'!$D$25,CE683<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK683)=MONTH('Ownership Option 2'!$D$25),YEAR($AK683)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE683+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE683+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE683)=6,MONTH(CE683)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE683)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP683<$BV$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN683>='Ownership Option 2'!$D$25,CP683<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK683)=MONTH('Ownership Option 2'!$D$25),YEAR($AK683)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP683+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP683>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP683)=6,MONTH(CP683)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP683)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA683<$BV$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA683>='Ownership Option 2'!$D$25,DA683<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA683)=MONTH('Ownership Option 2'!$D$25),YEAR($DA683)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA683<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA683>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA683)=MONTH('Ownership Option 2'!$D$22),YEAR($DA683)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA683>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA683)=MONTH('Ownership Option 2'!$D$22),YEAR(DA683)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA683)=MONTH('Ownership Option 2'!$D$22),YEAR(DA683)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA683)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1954-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN683<$DP$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN683>='Ownership Option 3'!$D$25,DN683<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 3'!$D$25),YEAR($DN683)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN683+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN683+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN683)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN683)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS677:DS682)>0,IF(OR(MONTH(DN683)=6,MONTH(DN683)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN683)=6,MONTH(DN683)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN683>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN683)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN683)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN683)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN683)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY683<$DP$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY683>='Ownership Option 3'!$D$25,DY683<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY683)=MONTH('Ownership Option 3'!$D$25),YEAR($DY683)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY683+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY683+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY683)=6,MONTH(DY683)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY683)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY683>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY683)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY683)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY683)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY683)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ683<$DP$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ683>='Ownership Option 3'!$D$25,EJ683<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ683)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ683)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ683+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ683>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ683)=6,MONTH(EJ683)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ683)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ683>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ683)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ683)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ683)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ683)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ683)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1954-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU683<$DP$19,$I683,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU683>='Ownership Option 3'!$D$25,EU683<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU683)=MONTH('Ownership Option 3'!$D$25),YEAR($EU683)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU683<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU683>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU683)=MONTH('Ownership Option 3'!$D$22),YEAR($EU683)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU683>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU683)=MONTH('Ownership Option 3'!$D$22),YEAR(EU683)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU683)=MONTH('Ownership Option 3'!$D$22),YEAR(EU683)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU683)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[664,"1955-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B688>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B688))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B688))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B688)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B688))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B688))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B688))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B688>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B688))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B688))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B688)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B688))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B688))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B688))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B688>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B688))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B688))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B688)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B688))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B688))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B688))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B688>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B688))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B688))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B688)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B688))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B688))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B688))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B688>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B688))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B688))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B688)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B688))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B688))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B688))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B688>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B688))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B688)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B688))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B688)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B688))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B688)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B688))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B688))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B688-TODAY())/365.25))),\"\")","v":""},0,0,null,"1955-05-01",{"$f":"IF(AND('Cash Flows'!$L688<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I688,\"\")","v":""},{"$f":"IFERROR(IF(M688=\"\",IF(AND(L688<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L688<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L688>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L688<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L688>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L688<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L688>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L688<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L688>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L688<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L688)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L688)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L688)=MONTH('Lease Option 1'!$D$13),YEAR($L688)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1955-05-01",{"$f":"IF(AND('Cash Flows'!$L688<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I688,\"\")","v":""},{"$f":"IFERROR(IF(T688=\"\",IF(AND(S688<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S688<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S688>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S688<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S688>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S688<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S688>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S688<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S688>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S688<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S688)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S688)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L688)=MONTH('Lease Option 2'!$D$13),YEAR($L688)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z688<$AB$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z688>='Ownership Option 1'!$D$25,Z688<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z688)=MONTH('Ownership Option 1'!$D$25),YEAR($L688)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z688+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z688+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z688)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z688)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE682:AE687)>0,IF(OR(MONTH(Z688)=6,MONTH(Z688)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z688)=6,MONTH(Z688)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z688)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z688>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z688)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z688)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z688)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z688)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1955-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK688<$AB$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN688>='Ownership Option 1'!$D$25,AK688<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK688)=MONTH('Ownership Option 1'!$D$25),YEAR($AK688)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK688+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK688+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK688)=6,MONTH(AK688)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK688)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV688<$AB$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN688>='Ownership Option 1'!$D$25,AV688<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK688)=MONTH('Ownership Option 1'!$D$25),YEAR($AK688)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV688+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV688>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV688)=6,MONTH(AV688)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV688)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG688<$AB$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN688>='Ownership Option 1'!$D$25,BG688<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK688)=MONTH('Ownership Option 1'!$D$25),YEAR($AK688)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG688<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG688>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 1'!$D$22),YEAR($DN688)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG688>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG688)=MONTH('Ownership Option 1'!$D$22),YEAR(BG688)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG688)=MONTH('Ownership Option 1'!$D$22),YEAR(BG688)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG688)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1955-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT688<$BV$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN688>='Ownership Option 2'!$D$25,BT688<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT688)=MONTH('Ownership Option 2'!$D25),YEAR($BT688)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT688+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT688+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT688)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT688)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY682:BY687)>0,IF(OR(MONTH(BT688)=6,MONTH(BT688)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT688)=6,MONTH(BT688)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT688)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT688)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE688<$BV$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN688>='Ownership Option 2'!$D$25,CE688<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK688)=MONTH('Ownership Option 2'!$D$25),YEAR($AK688)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE688+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE688+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE688)=6,MONTH(CE688)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE688)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP688<$BV$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN688>='Ownership Option 2'!$D$25,CP688<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK688)=MONTH('Ownership Option 2'!$D$25),YEAR($AK688)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP688+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP688>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP688)=6,MONTH(CP688)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP688)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA688<$BV$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA688>='Ownership Option 2'!$D$25,DA688<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA688)=MONTH('Ownership Option 2'!$D$25),YEAR($DA688)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA688<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA688>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA688)=MONTH('Ownership Option 2'!$D$22),YEAR($DA688)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA688>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA688)=MONTH('Ownership Option 2'!$D$22),YEAR(DA688)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA688)=MONTH('Ownership Option 2'!$D$22),YEAR(DA688)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA688)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1955-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN688<$DP$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN688>='Ownership Option 3'!$D$25,DN688<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 3'!$D$25),YEAR($DN688)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN688+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN688+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN688)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN688)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS682:DS687)>0,IF(OR(MONTH(DN688)=6,MONTH(DN688)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN688)=6,MONTH(DN688)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN688>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN688)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN688)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN688)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN688)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY688<$DP$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY688>='Ownership Option 3'!$D$25,DY688<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY688)=MONTH('Ownership Option 3'!$D$25),YEAR($DY688)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY688+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY688+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY688)=6,MONTH(DY688)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY688)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY688>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY688)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY688)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY688)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY688)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ688<$DP$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ688>='Ownership Option 3'!$D$25,EJ688<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ688)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ688)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ688+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ688>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ688)=6,MONTH(EJ688)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ688)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ688>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ688)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ688)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ688)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ688)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ688)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU688<$DP$19,$I688,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU688>='Ownership Option 3'!$D$25,EU688<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU688)=MONTH('Ownership Option 3'!$D$25),YEAR($EU688)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU688<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU688>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU688)=MONTH('Ownership Option 3'!$D$22),YEAR($EU688)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU688>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU688)=MONTH('Ownership Option 3'!$D$22),YEAR(EU688)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU688)=MONTH('Ownership Option 3'!$D$22),YEAR(EU688)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU688)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[665,"1955-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B689>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B689))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B689))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B689)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B689))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B689))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B689))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B689>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B689))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B689))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B689)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B689))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B689))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B689))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B689>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B689))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B689))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B689)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B689))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B689))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B689))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B689>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B689))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B689))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B689)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B689))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B689))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B689))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B689>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B689))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B689))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B689)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B689))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B689))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B689))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B689>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B689))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B689)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B689))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B689)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B689))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B689)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B689))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B689))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B689-TODAY())/365.25))),\"\")","v":""},0,0,null,"1955-06-01",{"$f":"IF(AND('Cash Flows'!$L689<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I689,\"\")","v":""},{"$f":"IFERROR(IF(M689=\"\",IF(AND(L689<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L689<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L689>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L689<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L689>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L689<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L689>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L689<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L689>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L689<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L689)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L689)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L689)=MONTH('Lease Option 1'!$D$13),YEAR($L689)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1955-06-01",{"$f":"IF(AND('Cash Flows'!$L689<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I689,\"\")","v":""},{"$f":"IFERROR(IF(T689=\"\",IF(AND(S689<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S689<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S689>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S689<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S689>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S689<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S689>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S689<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S689>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S689<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S689)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S689)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L689)=MONTH('Lease Option 2'!$D$13),YEAR($L689)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z689<$AB$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z689>='Ownership Option 1'!$D$25,Z689<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z689)=MONTH('Ownership Option 1'!$D$25),YEAR($L689)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z689+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z689+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z689)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z689)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE683:AE688)>0,IF(OR(MONTH(Z689)=6,MONTH(Z689)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z689)=6,MONTH(Z689)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z689)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z689>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z689)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z689)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z689)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z689)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1955-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK689<$AB$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN689>='Ownership Option 1'!$D$25,AK689<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK689)=MONTH('Ownership Option 1'!$D$25),YEAR($AK689)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK689+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK689+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK689)=6,MONTH(AK689)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK689)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV689<$AB$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN689>='Ownership Option 1'!$D$25,AV689<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK689)=MONTH('Ownership Option 1'!$D$25),YEAR($AK689)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV689+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV689>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV689)=6,MONTH(AV689)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV689)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG689<$AB$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN689>='Ownership Option 1'!$D$25,BG689<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK689)=MONTH('Ownership Option 1'!$D$25),YEAR($AK689)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG689<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG689>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 1'!$D$22),YEAR($DN689)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG689>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG689)=MONTH('Ownership Option 1'!$D$22),YEAR(BG689)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG689)=MONTH('Ownership Option 1'!$D$22),YEAR(BG689)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG689)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1955-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT689<$BV$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN689>='Ownership Option 2'!$D$25,BT689<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT689)=MONTH('Ownership Option 2'!$D25),YEAR($BT689)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT689+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT689+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT689)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT689)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY683:BY688)>0,IF(OR(MONTH(BT689)=6,MONTH(BT689)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT689)=6,MONTH(BT689)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT689)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT689)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE689<$BV$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN689>='Ownership Option 2'!$D$25,CE689<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK689)=MONTH('Ownership Option 2'!$D$25),YEAR($AK689)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE689+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE689+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE689)=6,MONTH(CE689)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE689)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP689<$BV$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN689>='Ownership Option 2'!$D$25,CP689<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK689)=MONTH('Ownership Option 2'!$D$25),YEAR($AK689)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP689+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP689>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP689)=6,MONTH(CP689)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP689)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA689<$BV$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA689>='Ownership Option 2'!$D$25,DA689<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA689)=MONTH('Ownership Option 2'!$D$25),YEAR($DA689)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB689:DD689),\"\")","v":0},{"$f":"IF(AND(DA689<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA689>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA689)=MONTH('Ownership Option 2'!$D$22),YEAR($DA689)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA689>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA689)=MONTH('Ownership Option 2'!$D$22),YEAR(DA689)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA689)=MONTH('Ownership Option 2'!$D$22),YEAR(DA689)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA689)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE689:DH689),\"\")","v":0},{"$f":"DI689/(1+((1+$D$6)^(1/12))-1)^$A689","v":0},null,null,null,"1955-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN689<$DP$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN689>='Ownership Option 3'!$D$25,DN689<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 3'!$D$25),YEAR($DN689)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN689+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN689+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN689)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN689)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS683:DS688)>0,IF(OR(MONTH(DN689)=6,MONTH(DN689)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN689)=6,MONTH(DN689)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN689>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN689)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN689)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN689)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN689)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY689<$DP$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY689>='Ownership Option 3'!$D$25,DY689<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY689)=MONTH('Ownership Option 3'!$D$25),YEAR($DY689)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY689+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY689+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY689)=6,MONTH(DY689)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY689)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY689>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY689)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY689)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY689)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY689)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ689<$DP$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ689>='Ownership Option 3'!$D$25,EJ689<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ689)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ689)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ689+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ689>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ689)=6,MONTH(EJ689)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ689)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ689>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ689)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ689)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ689)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ689)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ689)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU689<$DP$19,$I689,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU689>='Ownership Option 3'!$D$25,EU689<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU689)=MONTH('Ownership Option 3'!$D$25),YEAR($EU689)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU689<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU689>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU689)=MONTH('Ownership Option 3'!$D$22),YEAR($EU689)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU689>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU689)=MONTH('Ownership Option 3'!$D$22),YEAR(EU689)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU689)=MONTH('Ownership Option 3'!$D$22),YEAR(EU689)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU689)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[670,"1955-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B694>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B694))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B694))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B694)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B694))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B694))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B694))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B694>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B694))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B694))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B694)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B694))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B694))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B694))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B694>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B694))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B694))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B694)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B694))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B694))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B694))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B694>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B694))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B694))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B694)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B694))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B694))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B694))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B694>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B694))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B694))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B694)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B694))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B694))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B694))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B694>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B694))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B694)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B694))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B694)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B694))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B694)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B694))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B694))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B694-TODAY())/365.25))),\"\")","v":""},0,0,null,"1955-11-01",{"$f":"IF(AND('Cash Flows'!$L694<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I694,\"\")","v":""},{"$f":"IFERROR(IF(M694=\"\",IF(AND(L694<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L694<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L694>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L694<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L694>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L694<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L694>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L694<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L694>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L694<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L694)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L694)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L694)=MONTH('Lease Option 1'!$D$13),YEAR($L694)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1955-11-01",{"$f":"IF(AND('Cash Flows'!$L694<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I694,\"\")","v":""},{"$f":"IFERROR(IF(T694=\"\",IF(AND(S694<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S694<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S694>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S694<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S694>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S694<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S694>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S694<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S694>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S694<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S694)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S694)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L694)=MONTH('Lease Option 2'!$D$13),YEAR($L694)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z694<$AB$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z694>='Ownership Option 1'!$D$25,Z694<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z694)=MONTH('Ownership Option 1'!$D$25),YEAR($L694)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z694+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z694+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z694)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z694)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE688:AE693)>0,IF(OR(MONTH(Z694)=6,MONTH(Z694)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z694)=6,MONTH(Z694)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z694)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z694>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z694)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z694)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z694)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z694)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1955-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK694<$AB$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN694>='Ownership Option 1'!$D$25,AK694<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK694)=MONTH('Ownership Option 1'!$D$25),YEAR($AK694)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK694+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK694+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK694)=6,MONTH(AK694)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK694)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV694<$AB$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN694>='Ownership Option 1'!$D$25,AV694<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK694)=MONTH('Ownership Option 1'!$D$25),YEAR($AK694)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV694+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV694>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV694)=6,MONTH(AV694)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV694)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG694<$AB$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN694>='Ownership Option 1'!$D$25,BG694<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK694)=MONTH('Ownership Option 1'!$D$25),YEAR($AK694)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG694<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG694>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 1'!$D$22),YEAR($DN694)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG694>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG694)=MONTH('Ownership Option 1'!$D$22),YEAR(BG694)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG694)=MONTH('Ownership Option 1'!$D$22),YEAR(BG694)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG694)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1955-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT694<$BV$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN694>='Ownership Option 2'!$D$25,BT694<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT694)=MONTH('Ownership Option 2'!$D25),YEAR($BT694)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT694+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT694+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT694)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT694)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY688:BY693)>0,IF(OR(MONTH(BT694)=6,MONTH(BT694)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT694)=6,MONTH(BT694)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT694)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT694)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE694<$BV$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN694>='Ownership Option 2'!$D$25,CE694<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK694)=MONTH('Ownership Option 2'!$D$25),YEAR($AK694)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE694+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE694+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE694)=6,MONTH(CE694)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE694)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP694<$BV$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN694>='Ownership Option 2'!$D$25,CP694<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK694)=MONTH('Ownership Option 2'!$D$25),YEAR($AK694)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP694+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP694>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP694)=6,MONTH(CP694)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP694)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA694<$BV$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA694>='Ownership Option 2'!$D$25,DA694<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA694)=MONTH('Ownership Option 2'!$D$25),YEAR($DA694)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA694<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA694>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA694)=MONTH('Ownership Option 2'!$D$22),YEAR($DA694)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA694>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA694)=MONTH('Ownership Option 2'!$D$22),YEAR(DA694)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA694)=MONTH('Ownership Option 2'!$D$22),YEAR(DA694)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA694)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1955-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN694<$DP$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN694>='Ownership Option 3'!$D$25,DN694<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 3'!$D$25),YEAR($DN694)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN694+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN694+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN694)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN694)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS688:DS693)>0,IF(OR(MONTH(DN694)=6,MONTH(DN694)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN694)=6,MONTH(DN694)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN694>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN694)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN694)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN694)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN694)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY694<$DP$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY694>='Ownership Option 3'!$D$25,DY694<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY694)=MONTH('Ownership Option 3'!$D$25),YEAR($DY694)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY694+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY694+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY694)=6,MONTH(DY694)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY694)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY694>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY694)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY694)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY694)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY694)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ694<$DP$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ694>='Ownership Option 3'!$D$25,EJ694<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ694)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ694)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ694+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ694>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ694)=6,MONTH(EJ694)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ694)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ694>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ694)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ694)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ694)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ694)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ694)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1955-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU694<$DP$19,$I694,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU694>='Ownership Option 3'!$D$25,EU694<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU694)=MONTH('Ownership Option 3'!$D$25),YEAR($EU694)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU694<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU694>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU694)=MONTH('Ownership Option 3'!$D$22),YEAR($EU694)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU694>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU694)=MONTH('Ownership Option 3'!$D$22),YEAR(EU694)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU694)=MONTH('Ownership Option 3'!$D$22),YEAR(EU694)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU694)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[675,"1956-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B699>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B699))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B699))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B699)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B699))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B699))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B699))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B699>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B699))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B699))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B699)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B699))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B699))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B699))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B699>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B699))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B699))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B699)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B699))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B699))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B699))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B699>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B699))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B699))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B699)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B699))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B699))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B699))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B699>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B699))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B699))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B699)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B699))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B699))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B699))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B699>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B699))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B699)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B699))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B699)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B699))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B699)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B699))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B699))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B699-TODAY())/365.25))),\"\")","v":""},0,0,null,"1956-04-01",{"$f":"IF(AND('Cash Flows'!$L699<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I699,\"\")","v":""},{"$f":"IFERROR(IF(M699=\"\",IF(AND(L699<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L699<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L699>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L699<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L699>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L699<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L699>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L699<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L699>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L699<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L699)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L699)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L699)=MONTH('Lease Option 1'!$D$13),YEAR($L699)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1956-04-01",{"$f":"IF(AND('Cash Flows'!$L699<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I699,\"\")","v":""},{"$f":"IFERROR(IF(T699=\"\",IF(AND(S699<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S699<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S699>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S699<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S699>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S699<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S699>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S699<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S699>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S699<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S699)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S699)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L699)=MONTH('Lease Option 2'!$D$13),YEAR($L699)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z699<$AB$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z699>='Ownership Option 1'!$D$25,Z699<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z699)=MONTH('Ownership Option 1'!$D$25),YEAR($L699)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z699+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z699+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z699)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z699)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE693:AE698)>0,IF(OR(MONTH(Z699)=6,MONTH(Z699)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z699)=6,MONTH(Z699)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z699)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z699>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z699)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z699)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z699)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z699)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1956-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK699<$AB$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN699>='Ownership Option 1'!$D$25,AK699<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK699)=MONTH('Ownership Option 1'!$D$25),YEAR($AK699)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK699+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK699+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK699)=6,MONTH(AK699)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK699)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV699<$AB$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN699>='Ownership Option 1'!$D$25,AV699<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK699)=MONTH('Ownership Option 1'!$D$25),YEAR($AK699)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV699+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV699>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV699)=6,MONTH(AV699)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV699)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG699<$AB$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN699>='Ownership Option 1'!$D$25,BG699<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK699)=MONTH('Ownership Option 1'!$D$25),YEAR($AK699)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG699<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG699>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 1'!$D$22),YEAR($DN699)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG699>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG699)=MONTH('Ownership Option 1'!$D$22),YEAR(BG699)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG699)=MONTH('Ownership Option 1'!$D$22),YEAR(BG699)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG699)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT699<$BV$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN699>='Ownership Option 2'!$D$25,BT699<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT699)=MONTH('Ownership Option 2'!$D25),YEAR($BT699)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT699+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT699+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT699)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT699)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY693:BY698)>0,IF(OR(MONTH(BT699)=6,MONTH(BT699)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT699)=6,MONTH(BT699)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT699)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT699)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE699<$BV$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN699>='Ownership Option 2'!$D$25,CE699<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK699)=MONTH('Ownership Option 2'!$D$25),YEAR($AK699)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE699+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE699+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE699)=6,MONTH(CE699)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE699)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP699<$BV$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN699>='Ownership Option 2'!$D$25,CP699<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK699)=MONTH('Ownership Option 2'!$D$25),YEAR($AK699)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP699+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP699>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP699)=6,MONTH(CP699)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP699)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA699<$BV$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA699>='Ownership Option 2'!$D$25,DA699<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA699)=MONTH('Ownership Option 2'!$D$25),YEAR($DA699)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA699<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA699>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA699)=MONTH('Ownership Option 2'!$D$22),YEAR($DA699)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA699>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA699)=MONTH('Ownership Option 2'!$D$22),YEAR(DA699)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA699)=MONTH('Ownership Option 2'!$D$22),YEAR(DA699)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA699)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN699<$DP$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN699>='Ownership Option 3'!$D$25,DN699<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 3'!$D$25),YEAR($DN699)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN699+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN699+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN699)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN699)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS693:DS698)>0,IF(OR(MONTH(DN699)=6,MONTH(DN699)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN699)=6,MONTH(DN699)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN699>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN699)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN699)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN699)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN699)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY699<$DP$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY699>='Ownership Option 3'!$D$25,DY699<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY699)=MONTH('Ownership Option 3'!$D$25),YEAR($DY699)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY699+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY699+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY699)=6,MONTH(DY699)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY699)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY699>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY699)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY699)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY699)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY699)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ699<$DP$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ699>='Ownership Option 3'!$D$25,EJ699<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ699)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ699)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ699+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ699>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ699)=6,MONTH(EJ699)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ699)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ699>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ699)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ699)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ699)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ699)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ699)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU699<$DP$19,$I699,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU699>='Ownership Option 3'!$D$25,EU699<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU699)=MONTH('Ownership Option 3'!$D$25),YEAR($EU699)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU699<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU699>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU699)=MONTH('Ownership Option 3'!$D$22),YEAR($EU699)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU699>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU699)=MONTH('Ownership Option 3'!$D$22),YEAR(EU699)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU699)=MONTH('Ownership Option 3'!$D$22),YEAR(EU699)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU699)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[681,"1956-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B705>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B705))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B705))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B705)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B705))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B705))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B705))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B705>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B705))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B705))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B705)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B705))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B705))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B705))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B705>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B705))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B705))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B705)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B705))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B705))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B705))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B705>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B705))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B705))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B705)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B705))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B705))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B705))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B705>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B705))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B705))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B705)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B705))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B705))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B705))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B705>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B705))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B705)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B705))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B705)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B705))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B705)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B705))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B705))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B705-TODAY())/365.25))),\"\")","v":""},0,0,null,"1956-10-01",{"$f":"IF(AND('Cash Flows'!$L705<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I705,\"\")","v":""},{"$f":"IFERROR(IF(M705=\"\",IF(AND(L705<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L705<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L705>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L705<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L705>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L705<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L705>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L705<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L705>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L705<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L705)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L705)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L705)=MONTH('Lease Option 1'!$D$13),YEAR($L705)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1956-10-01",{"$f":"IF(AND('Cash Flows'!$L705<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I705,\"\")","v":""},{"$f":"IFERROR(IF(T705=\"\",IF(AND(S705<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S705<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S705>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S705<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S705>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S705<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S705>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S705<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S705>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S705<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S705)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S705)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L705)=MONTH('Lease Option 2'!$D$13),YEAR($L705)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z705<$AB$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z705>='Ownership Option 1'!$D$25,Z705<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z705)=MONTH('Ownership Option 1'!$D$25),YEAR($L705)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z705+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z705+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z705)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z705)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE699:AE704)>0,IF(OR(MONTH(Z705)=6,MONTH(Z705)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z705)=6,MONTH(Z705)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z705)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z705>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z705)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z705)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z705)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z705)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1956-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK705<$AB$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN705>='Ownership Option 1'!$D$25,AK705<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK705)=MONTH('Ownership Option 1'!$D$25),YEAR($AK705)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK705+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK705+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK705)=6,MONTH(AK705)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK705)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV705<$AB$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN705>='Ownership Option 1'!$D$25,AV705<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK705)=MONTH('Ownership Option 1'!$D$25),YEAR($AK705)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV705+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV705>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV705)=6,MONTH(AV705)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV705)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG705<$AB$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN705>='Ownership Option 1'!$D$25,BG705<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK705)=MONTH('Ownership Option 1'!$D$25),YEAR($AK705)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG705<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG705>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 1'!$D$22),YEAR($DN705)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG705>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG705)=MONTH('Ownership Option 1'!$D$22),YEAR(BG705)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG705)=MONTH('Ownership Option 1'!$D$22),YEAR(BG705)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG705)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT705<$BV$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN705>='Ownership Option 2'!$D$25,BT705<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT705)=MONTH('Ownership Option 2'!$D25),YEAR($BT705)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT705+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT705+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT705)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT705)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY699:BY704)>0,IF(OR(MONTH(BT705)=6,MONTH(BT705)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT705)=6,MONTH(BT705)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT705)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT705)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE705<$BV$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN705>='Ownership Option 2'!$D$25,CE705<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK705)=MONTH('Ownership Option 2'!$D$25),YEAR($AK705)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE705+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE705+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE705)=6,MONTH(CE705)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE705)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP705<$BV$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN705>='Ownership Option 2'!$D$25,CP705<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK705)=MONTH('Ownership Option 2'!$D$25),YEAR($AK705)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP705+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP705>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP705)=6,MONTH(CP705)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP705)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA705<$BV$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA705>='Ownership Option 2'!$D$25,DA705<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA705)=MONTH('Ownership Option 2'!$D$25),YEAR($DA705)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA705<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA705>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA705)=MONTH('Ownership Option 2'!$D$22),YEAR($DA705)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA705>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA705)=MONTH('Ownership Option 2'!$D$22),YEAR(DA705)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA705)=MONTH('Ownership Option 2'!$D$22),YEAR(DA705)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA705)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN705<$DP$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN705>='Ownership Option 3'!$D$25,DN705<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 3'!$D$25),YEAR($DN705)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN705+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN705+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN705)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN705)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS699:DS704)>0,IF(OR(MONTH(DN705)=6,MONTH(DN705)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN705)=6,MONTH(DN705)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN705>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN705)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN705)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN705)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN705)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY705<$DP$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY705>='Ownership Option 3'!$D$25,DY705<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY705)=MONTH('Ownership Option 3'!$D$25),YEAR($DY705)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY705+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY705+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY705)=6,MONTH(DY705)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY705)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY705>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY705)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY705)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY705)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY705)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ705<$DP$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ705>='Ownership Option 3'!$D$25,EJ705<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ705)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ705)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ705+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ705>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ705)=6,MONTH(EJ705)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ705)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ705>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ705)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ705)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ705)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ705)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ705)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU705<$DP$19,$I705,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU705>='Ownership Option 3'!$D$25,EU705<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU705)=MONTH('Ownership Option 3'!$D$25),YEAR($EU705)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU705<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU705>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU705)=MONTH('Ownership Option 3'!$D$22),YEAR($EU705)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU705>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU705)=MONTH('Ownership Option 3'!$D$22),YEAR(EU705)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU705)=MONTH('Ownership Option 3'!$D$22),YEAR(EU705)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU705)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[682,"1956-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B706>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B706))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B706))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B706)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B706))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B706))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B706))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B706>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B706))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B706))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B706)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B706))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B706))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B706))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B706>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B706))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B706))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B706)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B706))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B706))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B706))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B706>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B706))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B706))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B706)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B706))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B706))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B706))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B706>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B706))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B706))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B706)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B706))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B706))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B706))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B706>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B706))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B706)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B706))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B706)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B706))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B706)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B706))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B706))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B706-TODAY())/365.25))),\"\")","v":""},0,0,null,"1956-11-01",{"$f":"IF(AND('Cash Flows'!$L706<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I706,\"\")","v":""},{"$f":"IFERROR(IF(M706=\"\",IF(AND(L706<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L706<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L706>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L706<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L706>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L706<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L706>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L706<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L706>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L706<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L706)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L706)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L706)=MONTH('Lease Option 1'!$D$13),YEAR($L706)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1956-11-01",{"$f":"IF(AND('Cash Flows'!$L706<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I706,\"\")","v":""},{"$f":"IFERROR(IF(T706=\"\",IF(AND(S706<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S706<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S706>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S706<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S706>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S706<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S706>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S706<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S706>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S706<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S706)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S706)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L706)=MONTH('Lease Option 2'!$D$13),YEAR($L706)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z706<$AB$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z706>='Ownership Option 1'!$D$25,Z706<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z706)=MONTH('Ownership Option 1'!$D$25),YEAR($L706)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z706+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z706+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z706)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z706)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE700:AE705)>0,IF(OR(MONTH(Z706)=6,MONTH(Z706)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z706)=6,MONTH(Z706)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z706)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z706>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z706)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z706)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z706)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z706)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1956-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK706<$AB$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN706>='Ownership Option 1'!$D$25,AK706<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK706)=MONTH('Ownership Option 1'!$D$25),YEAR($AK706)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK706+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK706+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK706)=6,MONTH(AK706)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK706)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV706<$AB$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN706>='Ownership Option 1'!$D$25,AV706<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK706)=MONTH('Ownership Option 1'!$D$25),YEAR($AK706)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV706+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV706>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV706)=6,MONTH(AV706)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV706)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG706<$AB$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN706>='Ownership Option 1'!$D$25,BG706<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK706)=MONTH('Ownership Option 1'!$D$25),YEAR($AK706)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG706<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG706>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 1'!$D$22),YEAR($DN706)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG706>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG706)=MONTH('Ownership Option 1'!$D$22),YEAR(BG706)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG706)=MONTH('Ownership Option 1'!$D$22),YEAR(BG706)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG706)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT706<$BV$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN706>='Ownership Option 2'!$D$25,BT706<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT706)=MONTH('Ownership Option 2'!$D25),YEAR($BT706)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT706+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT706+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT706)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT706)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY700:BY705)>0,IF(OR(MONTH(BT706)=6,MONTH(BT706)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT706)=6,MONTH(BT706)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT706)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT706)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE706<$BV$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN706>='Ownership Option 2'!$D$25,CE706<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK706)=MONTH('Ownership Option 2'!$D$25),YEAR($AK706)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE706+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE706+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE706)=6,MONTH(CE706)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE706)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP706<$BV$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN706>='Ownership Option 2'!$D$25,CP706<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK706)=MONTH('Ownership Option 2'!$D$25),YEAR($AK706)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP706+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP706>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP706)=6,MONTH(CP706)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP706)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA706<$BV$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA706>='Ownership Option 2'!$D$25,DA706<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA706)=MONTH('Ownership Option 2'!$D$25),YEAR($DA706)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA706<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA706>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA706)=MONTH('Ownership Option 2'!$D$22),YEAR($DA706)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA706>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA706)=MONTH('Ownership Option 2'!$D$22),YEAR(DA706)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA706)=MONTH('Ownership Option 2'!$D$22),YEAR(DA706)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA706)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1956-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN706<$DP$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN706>='Ownership Option 3'!$D$25,DN706<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 3'!$D$25),YEAR($DN706)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN706+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN706+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN706)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN706)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS700:DS705)>0,IF(OR(MONTH(DN706)=6,MONTH(DN706)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN706)=6,MONTH(DN706)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN706>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN706)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN706)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN706)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN706)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY706<$DP$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY706>='Ownership Option 3'!$D$25,DY706<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY706)=MONTH('Ownership Option 3'!$D$25),YEAR($DY706)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY706+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY706+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY706)=6,MONTH(DY706)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY706)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY706>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY706)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY706)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY706)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY706)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ706<$DP$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ706>='Ownership Option 3'!$D$25,EJ706<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ706)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ706)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ706+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ706>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ706)=6,MONTH(EJ706)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ706)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ706>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ706)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ706)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ706)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ706)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ706)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1956-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU706<$DP$19,$I706,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU706>='Ownership Option 3'!$D$25,EU706<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU706)=MONTH('Ownership Option 3'!$D$25),YEAR($EU706)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU706<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU706>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU706)=MONTH('Ownership Option 3'!$D$22),YEAR($EU706)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU706>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU706)=MONTH('Ownership Option 3'!$D$22),YEAR(EU706)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU706)=MONTH('Ownership Option 3'!$D$22),YEAR(EU706)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU706)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[687,"1957-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B711>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B711))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B711))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B711)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B711))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B711))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B711))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B711>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B711))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B711))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B711)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B711))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B711))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B711))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B711>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B711))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B711))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B711)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B711))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B711))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B711))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B711>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B711))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B711))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B711)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B711))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B711))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B711))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B711>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B711))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B711))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B711)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B711))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B711))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B711))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B711>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B711))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B711)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B711))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B711)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B711))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B711)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B711))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B711))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B711-TODAY())/365.25))),\"\")","v":""},0,0,null,"1957-04-01",{"$f":"IF(AND('Cash Flows'!$L711<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I711,\"\")","v":""},{"$f":"IFERROR(IF(M711=\"\",IF(AND(L711<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L711<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L711>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L711<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L711>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L711<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L711>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L711<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L711>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L711<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L711)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L711)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L711)=MONTH('Lease Option 1'!$D$13),YEAR($L711)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1957-04-01",{"$f":"IF(AND('Cash Flows'!$L711<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I711,\"\")","v":""},{"$f":"IFERROR(IF(T711=\"\",IF(AND(S711<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S711<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S711>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S711<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S711>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S711<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S711>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S711<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S711>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S711<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S711)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S711)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L711)=MONTH('Lease Option 2'!$D$13),YEAR($L711)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z711<$AB$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z711>='Ownership Option 1'!$D$25,Z711<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z711)=MONTH('Ownership Option 1'!$D$25),YEAR($L711)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z711+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z711+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z711)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z711)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE705:AE710)>0,IF(OR(MONTH(Z711)=6,MONTH(Z711)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z711)=6,MONTH(Z711)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z711)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z711>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z711)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z711)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z711)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z711)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1957-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK711<$AB$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN711>='Ownership Option 1'!$D$25,AK711<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK711)=MONTH('Ownership Option 1'!$D$25),YEAR($AK711)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK711+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK711+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK711)=6,MONTH(AK711)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK711)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV711<$AB$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN711>='Ownership Option 1'!$D$25,AV711<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK711)=MONTH('Ownership Option 1'!$D$25),YEAR($AK711)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV711+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV711>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV711)=6,MONTH(AV711)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV711)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG711<$AB$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN711>='Ownership Option 1'!$D$25,BG711<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK711)=MONTH('Ownership Option 1'!$D$25),YEAR($AK711)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG711<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG711>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 1'!$D$22),YEAR($DN711)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG711>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG711)=MONTH('Ownership Option 1'!$D$22),YEAR(BG711)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG711)=MONTH('Ownership Option 1'!$D$22),YEAR(BG711)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG711)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1957-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT711<$BV$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN711>='Ownership Option 2'!$D$25,BT711<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT711)=MONTH('Ownership Option 2'!$D25),YEAR($BT711)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT711+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT711+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT711)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT711)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY705:BY710)>0,IF(OR(MONTH(BT711)=6,MONTH(BT711)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT711)=6,MONTH(BT711)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT711)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT711)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE711<$BV$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN711>='Ownership Option 2'!$D$25,CE711<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK711)=MONTH('Ownership Option 2'!$D$25),YEAR($AK711)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE711+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE711+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE711)=6,MONTH(CE711)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE711)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP711<$BV$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN711>='Ownership Option 2'!$D$25,CP711<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK711)=MONTH('Ownership Option 2'!$D$25),YEAR($AK711)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP711+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP711>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP711)=6,MONTH(CP711)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP711)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA711<$BV$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA711>='Ownership Option 2'!$D$25,DA711<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA711)=MONTH('Ownership Option 2'!$D$25),YEAR($DA711)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA711<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA711>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA711)=MONTH('Ownership Option 2'!$D$22),YEAR($DA711)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA711>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA711)=MONTH('Ownership Option 2'!$D$22),YEAR(DA711)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA711)=MONTH('Ownership Option 2'!$D$22),YEAR(DA711)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA711)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1957-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN711<$DP$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN711>='Ownership Option 3'!$D$25,DN711<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 3'!$D$25),YEAR($DN711)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN711+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN711+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN711)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN711)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS705:DS710)>0,IF(OR(MONTH(DN711)=6,MONTH(DN711)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN711)=6,MONTH(DN711)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN711>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN711)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN711)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN711)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN711)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY711<$DP$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY711>='Ownership Option 3'!$D$25,DY711<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY711)=MONTH('Ownership Option 3'!$D$25),YEAR($DY711)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY711+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY711+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY711)=6,MONTH(DY711)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY711)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY711>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY711)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY711)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY711)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY711)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ711<$DP$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ711>='Ownership Option 3'!$D$25,EJ711<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ711)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ711)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ711+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ711>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ711)=6,MONTH(EJ711)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ711)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ711>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ711)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ711)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ711)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ711)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ711)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU711<$DP$19,$I711,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU711>='Ownership Option 3'!$D$25,EU711<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU711)=MONTH('Ownership Option 3'!$D$25),YEAR($EU711)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU711<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU711>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU711)=MONTH('Ownership Option 3'!$D$22),YEAR($EU711)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU711>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU711)=MONTH('Ownership Option 3'!$D$22),YEAR(EU711)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU711)=MONTH('Ownership Option 3'!$D$22),YEAR(EU711)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU711)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[692,"1957-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B716>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B716))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B716))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B716)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B716))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B716))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B716))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B716>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B716))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B716))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B716)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B716))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B716))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B716))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B716>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B716))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B716))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B716)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B716))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B716))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B716))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B716>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B716))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B716))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B716)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B716))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B716))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B716))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B716>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B716))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B716))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B716)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B716))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B716))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B716))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B716>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B716))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B716)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B716))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B716)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B716))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B716)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B716))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B716))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B716-TODAY())/365.25))),\"\")","v":""},0,0,null,"1957-09-01",{"$f":"IF(AND('Cash Flows'!$L716<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I716,\"\")","v":""},{"$f":"IFERROR(IF(M716=\"\",IF(AND(L716<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L716<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L716>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L716<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L716>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L716<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L716>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L716<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L716>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L716<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L716)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L716)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L716)=MONTH('Lease Option 1'!$D$13),YEAR($L716)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1957-09-01",{"$f":"IF(AND('Cash Flows'!$L716<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I716,\"\")","v":""},{"$f":"IFERROR(IF(T716=\"\",IF(AND(S716<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S716<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S716>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S716<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S716>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S716<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S716>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S716<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S716>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S716<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S716)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S716)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L716)=MONTH('Lease Option 2'!$D$13),YEAR($L716)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z716<$AB$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z716>='Ownership Option 1'!$D$25,Z716<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z716)=MONTH('Ownership Option 1'!$D$25),YEAR($L716)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z716+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z716+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z716)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z716)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE710:AE715)>0,IF(OR(MONTH(Z716)=6,MONTH(Z716)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z716)=6,MONTH(Z716)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z716)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z716>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z716)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z716)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z716)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z716)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1957-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK716<$AB$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN716>='Ownership Option 1'!$D$25,AK716<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK716)=MONTH('Ownership Option 1'!$D$25),YEAR($AK716)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK716+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK716+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK716)=6,MONTH(AK716)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK716)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV716<$AB$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN716>='Ownership Option 1'!$D$25,AV716<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK716)=MONTH('Ownership Option 1'!$D$25),YEAR($AK716)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV716+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV716>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV716)=6,MONTH(AV716)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV716)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG716<$AB$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN716>='Ownership Option 1'!$D$25,BG716<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK716)=MONTH('Ownership Option 1'!$D$25),YEAR($AK716)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG716<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG716>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 1'!$D$22),YEAR($DN716)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG716>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG716)=MONTH('Ownership Option 1'!$D$22),YEAR(BG716)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG716)=MONTH('Ownership Option 1'!$D$22),YEAR(BG716)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG716)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1957-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT716<$BV$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN716>='Ownership Option 2'!$D$25,BT716<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT716)=MONTH('Ownership Option 2'!$D25),YEAR($BT716)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT716+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT716+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT716)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT716)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY710:BY715)>0,IF(OR(MONTH(BT716)=6,MONTH(BT716)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT716)=6,MONTH(BT716)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT716)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT716)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE716<$BV$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN716>='Ownership Option 2'!$D$25,CE716<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK716)=MONTH('Ownership Option 2'!$D$25),YEAR($AK716)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE716+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE716+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE716)=6,MONTH(CE716)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE716)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP716<$BV$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN716>='Ownership Option 2'!$D$25,CP716<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK716)=MONTH('Ownership Option 2'!$D$25),YEAR($AK716)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP716+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP716>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP716)=6,MONTH(CP716)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP716)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA716<$BV$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA716>='Ownership Option 2'!$D$25,DA716<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA716)=MONTH('Ownership Option 2'!$D$25),YEAR($DA716)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA716<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA716>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA716)=MONTH('Ownership Option 2'!$D$22),YEAR($DA716)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA716>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA716)=MONTH('Ownership Option 2'!$D$22),YEAR(DA716)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA716)=MONTH('Ownership Option 2'!$D$22),YEAR(DA716)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA716)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1957-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN716<$DP$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN716>='Ownership Option 3'!$D$25,DN716<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 3'!$D$25),YEAR($DN716)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN716+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN716+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN716)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN716)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS710:DS715)>0,IF(OR(MONTH(DN716)=6,MONTH(DN716)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN716)=6,MONTH(DN716)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN716>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN716)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN716)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN716)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN716)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY716<$DP$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY716>='Ownership Option 3'!$D$25,DY716<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY716)=MONTH('Ownership Option 3'!$D$25),YEAR($DY716)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY716+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY716+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY716)=6,MONTH(DY716)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY716)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY716>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY716)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY716)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY716)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY716)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ716<$DP$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ716>='Ownership Option 3'!$D$25,EJ716<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ716)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ716)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ716+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ716>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ716)=6,MONTH(EJ716)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ716)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ716>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ716)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ716)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ716)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ716)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ716)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1957-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU716<$DP$19,$I716,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU716>='Ownership Option 3'!$D$25,EU716<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU716)=MONTH('Ownership Option 3'!$D$25),YEAR($EU716)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU716<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU716>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU716)=MONTH('Ownership Option 3'!$D$22),YEAR($EU716)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU716>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU716)=MONTH('Ownership Option 3'!$D$22),YEAR(EU716)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU716)=MONTH('Ownership Option 3'!$D$22),YEAR(EU716)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU716)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[697,"1958-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B721>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B721))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B721))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B721)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B721))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B721))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B721))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B721>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B721))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B721))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B721)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B721))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B721))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B721))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B721>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B721))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B721))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B721)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B721))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B721))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B721))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B721>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B721))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B721))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B721)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B721))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B721))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B721))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B721>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B721))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B721))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B721)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B721))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B721))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B721))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B721>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B721))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B721)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B721))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B721)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B721))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B721)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B721))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B721))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B721-TODAY())/365.25))),\"\")","v":""},0,0,null,"1958-02-01",{"$f":"IF(AND('Cash Flows'!$L721<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I721,\"\")","v":""},{"$f":"IFERROR(IF(M721=\"\",IF(AND(L721<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L721<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L721>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L721<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L721>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L721<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L721>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L721<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L721>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L721<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L721)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L721)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L721)=MONTH('Lease Option 1'!$D$13),YEAR($L721)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1958-02-01",{"$f":"IF(AND('Cash Flows'!$L721<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I721,\"\")","v":""},{"$f":"IFERROR(IF(T721=\"\",IF(AND(S721<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S721<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S721>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S721<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S721>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S721<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S721>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S721<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S721>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S721<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S721)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S721)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L721)=MONTH('Lease Option 2'!$D$13),YEAR($L721)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z721<$AB$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z721>='Ownership Option 1'!$D$25,Z721<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z721)=MONTH('Ownership Option 1'!$D$25),YEAR($L721)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z721+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z721+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z721)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z721)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE715:AE720)>0,IF(OR(MONTH(Z721)=6,MONTH(Z721)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z721)=6,MONTH(Z721)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z721)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z721>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z721)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z721)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z721)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z721)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1958-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK721<$AB$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN721>='Ownership Option 1'!$D$25,AK721<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK721)=MONTH('Ownership Option 1'!$D$25),YEAR($AK721)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK721+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK721+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK721)=6,MONTH(AK721)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK721)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV721<$AB$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN721>='Ownership Option 1'!$D$25,AV721<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK721)=MONTH('Ownership Option 1'!$D$25),YEAR($AK721)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV721+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV721>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV721)=6,MONTH(AV721)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV721)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG721<$AB$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN721>='Ownership Option 1'!$D$25,BG721<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK721)=MONTH('Ownership Option 1'!$D$25),YEAR($AK721)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG721<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG721>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 1'!$D$22),YEAR($DN721)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG721>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG721)=MONTH('Ownership Option 1'!$D$22),YEAR(BG721)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG721)=MONTH('Ownership Option 1'!$D$22),YEAR(BG721)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG721)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT721<$BV$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN721>='Ownership Option 2'!$D$25,BT721<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT721)=MONTH('Ownership Option 2'!$D25),YEAR($BT721)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT721+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT721+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT721)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT721)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY715:BY720)>0,IF(OR(MONTH(BT721)=6,MONTH(BT721)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT721)=6,MONTH(BT721)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT721)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT721)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE721<$BV$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN721>='Ownership Option 2'!$D$25,CE721<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK721)=MONTH('Ownership Option 2'!$D$25),YEAR($AK721)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE721+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE721+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE721)=6,MONTH(CE721)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE721)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP721<$BV$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN721>='Ownership Option 2'!$D$25,CP721<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK721)=MONTH('Ownership Option 2'!$D$25),YEAR($AK721)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP721+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP721>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP721)=6,MONTH(CP721)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP721)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA721<$BV$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA721>='Ownership Option 2'!$D$25,DA721<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA721)=MONTH('Ownership Option 2'!$D$25),YEAR($DA721)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA721<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA721>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA721)=MONTH('Ownership Option 2'!$D$22),YEAR($DA721)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA721>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA721)=MONTH('Ownership Option 2'!$D$22),YEAR(DA721)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA721)=MONTH('Ownership Option 2'!$D$22),YEAR(DA721)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA721)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN721<$DP$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN721>='Ownership Option 3'!$D$25,DN721<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 3'!$D$25),YEAR($DN721)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN721+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN721+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN721)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN721)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS715:DS720)>0,IF(OR(MONTH(DN721)=6,MONTH(DN721)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN721)=6,MONTH(DN721)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN721>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN721)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN721)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN721)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN721)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY721<$DP$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY721>='Ownership Option 3'!$D$25,DY721<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY721)=MONTH('Ownership Option 3'!$D$25),YEAR($DY721)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY721+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY721+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY721)=6,MONTH(DY721)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY721)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY721>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY721)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY721)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY721)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY721)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ721<$DP$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ721>='Ownership Option 3'!$D$25,EJ721<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ721)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ721)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ721+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ721>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ721)=6,MONTH(EJ721)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ721)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ721>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ721)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ721)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ721)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ721)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ721)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU721<$DP$19,$I721,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU721>='Ownership Option 3'!$D$25,EU721<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU721)=MONTH('Ownership Option 3'!$D$25),YEAR($EU721)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU721<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU721>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU721)=MONTH('Ownership Option 3'!$D$22),YEAR($EU721)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU721>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU721)=MONTH('Ownership Option 3'!$D$22),YEAR(EU721)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU721)=MONTH('Ownership Option 3'!$D$22),YEAR(EU721)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU721)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[698,"1958-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B722>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B722))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B722))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B722)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B722))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B722))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B722))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B722>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B722))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B722))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B722)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B722))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B722))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B722))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B722>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B722))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B722))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B722)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B722))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B722))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B722))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B722>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B722))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B722))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B722)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B722))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B722))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B722))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B722>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B722))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B722))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B722)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B722))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B722))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B722))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B722>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B722))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B722)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B722))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B722)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B722))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B722)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B722))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B722))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B722-TODAY())/365.25))),\"\")","v":""},0,0,null,"1958-03-01",{"$f":"IF(AND('Cash Flows'!$L722<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I722,\"\")","v":""},{"$f":"IFERROR(IF(M722=\"\",IF(AND(L722<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L722<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L722>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L722<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L722>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L722<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L722>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L722<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L722>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L722<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L722)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L722)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L722)=MONTH('Lease Option 1'!$D$13),YEAR($L722)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1958-03-01",{"$f":"IF(AND('Cash Flows'!$L722<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I722,\"\")","v":""},{"$f":"IFERROR(IF(T722=\"\",IF(AND(S722<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S722<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S722>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S722<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S722>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S722<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S722>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S722<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S722>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S722<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S722)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S722)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L722)=MONTH('Lease Option 2'!$D$13),YEAR($L722)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z722<$AB$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z722>='Ownership Option 1'!$D$25,Z722<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z722)=MONTH('Ownership Option 1'!$D$25),YEAR($L722)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z722+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z722+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z722)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z722)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE716:AE721)>0,IF(OR(MONTH(Z722)=6,MONTH(Z722)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z722)=6,MONTH(Z722)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z722)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z722>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z722)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z722)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z722)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z722)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1958-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK722<$AB$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN722>='Ownership Option 1'!$D$25,AK722<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK722)=MONTH('Ownership Option 1'!$D$25),YEAR($AK722)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK722+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK722+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK722)=6,MONTH(AK722)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK722)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV722<$AB$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN722>='Ownership Option 1'!$D$25,AV722<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK722)=MONTH('Ownership Option 1'!$D$25),YEAR($AK722)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV722+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV722>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV722)=6,MONTH(AV722)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV722)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG722<$AB$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN722>='Ownership Option 1'!$D$25,BG722<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK722)=MONTH('Ownership Option 1'!$D$25),YEAR($AK722)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG722<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG722>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 1'!$D$22),YEAR($DN722)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG722>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG722)=MONTH('Ownership Option 1'!$D$22),YEAR(BG722)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG722)=MONTH('Ownership Option 1'!$D$22),YEAR(BG722)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG722)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT722<$BV$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN722>='Ownership Option 2'!$D$25,BT722<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT722)=MONTH('Ownership Option 2'!$D25),YEAR($BT722)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT722+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT722+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT722)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT722)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY716:BY721)>0,IF(OR(MONTH(BT722)=6,MONTH(BT722)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT722)=6,MONTH(BT722)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT722)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT722)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE722<$BV$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN722>='Ownership Option 2'!$D$25,CE722<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK722)=MONTH('Ownership Option 2'!$D$25),YEAR($AK722)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE722+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE722+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE722)=6,MONTH(CE722)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE722)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP722<$BV$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN722>='Ownership Option 2'!$D$25,CP722<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK722)=MONTH('Ownership Option 2'!$D$25),YEAR($AK722)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP722+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP722>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP722)=6,MONTH(CP722)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP722)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA722<$BV$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA722>='Ownership Option 2'!$D$25,DA722<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA722)=MONTH('Ownership Option 2'!$D$25),YEAR($DA722)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA722<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA722>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA722)=MONTH('Ownership Option 2'!$D$22),YEAR($DA722)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA722>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA722)=MONTH('Ownership Option 2'!$D$22),YEAR(DA722)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA722)=MONTH('Ownership Option 2'!$D$22),YEAR(DA722)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA722)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN722<$DP$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN722>='Ownership Option 3'!$D$25,DN722<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 3'!$D$25),YEAR($DN722)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN722+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN722+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN722)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN722)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS716:DS721)>0,IF(OR(MONTH(DN722)=6,MONTH(DN722)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN722)=6,MONTH(DN722)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN722>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN722)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN722)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN722)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN722)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY722<$DP$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY722>='Ownership Option 3'!$D$25,DY722<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY722)=MONTH('Ownership Option 3'!$D$25),YEAR($DY722)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY722+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY722+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY722)=6,MONTH(DY722)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY722)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY722>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY722)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY722)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY722)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY722)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ722<$DP$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ722>='Ownership Option 3'!$D$25,EJ722<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ722)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ722)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ722+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ722>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ722)=6,MONTH(EJ722)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ722)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ722>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ722)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ722)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ722)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ722)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ722)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU722<$DP$19,$I722,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU722>='Ownership Option 3'!$D$25,EU722<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU722)=MONTH('Ownership Option 3'!$D$25),YEAR($EU722)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU722<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU722>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU722)=MONTH('Ownership Option 3'!$D$22),YEAR($EU722)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU722>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU722)=MONTH('Ownership Option 3'!$D$22),YEAR(EU722)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU722)=MONTH('Ownership Option 3'!$D$22),YEAR(EU722)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU722)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[703,"1958-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B727>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B727))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B727))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B727)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B727))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B727))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B727))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B727>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B727))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B727))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B727)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B727))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B727))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B727))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B727>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B727))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B727))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B727)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B727))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B727))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B727))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B727>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B727))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B727))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B727)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B727))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B727))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B727))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B727>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B727))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B727))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B727)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B727))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B727))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B727))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B727>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B727))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B727)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B727))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B727)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B727))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B727)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B727))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B727))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B727-TODAY())/365.25))),\"\")","v":""},0,0,null,"1958-08-01",{"$f":"IF(AND('Cash Flows'!$L727<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I727,\"\")","v":""},{"$f":"IFERROR(IF(M727=\"\",IF(AND(L727<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L727<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L727>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L727<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L727>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L727<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L727>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L727<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L727>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L727<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L727)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L727)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L727)=MONTH('Lease Option 1'!$D$13),YEAR($L727)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1958-08-01",{"$f":"IF(AND('Cash Flows'!$L727<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I727,\"\")","v":""},{"$f":"IFERROR(IF(T727=\"\",IF(AND(S727<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S727<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S727>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S727<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S727>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S727<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S727>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S727<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S727>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S727<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S727)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S727)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L727)=MONTH('Lease Option 2'!$D$13),YEAR($L727)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z727<$AB$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z727>='Ownership Option 1'!$D$25,Z727<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z727)=MONTH('Ownership Option 1'!$D$25),YEAR($L727)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z727+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z727+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z727)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z727)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE721:AE726)>0,IF(OR(MONTH(Z727)=6,MONTH(Z727)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z727)=6,MONTH(Z727)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z727)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z727>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z727)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z727)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z727)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z727)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1958-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK727<$AB$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN727>='Ownership Option 1'!$D$25,AK727<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK727)=MONTH('Ownership Option 1'!$D$25),YEAR($AK727)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK727+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK727+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK727)=6,MONTH(AK727)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK727)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV727<$AB$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN727>='Ownership Option 1'!$D$25,AV727<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK727)=MONTH('Ownership Option 1'!$D$25),YEAR($AK727)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV727+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV727>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV727)=6,MONTH(AV727)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV727)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG727<$AB$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN727>='Ownership Option 1'!$D$25,BG727<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK727)=MONTH('Ownership Option 1'!$D$25),YEAR($AK727)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG727<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG727>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 1'!$D$22),YEAR($DN727)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG727>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG727)=MONTH('Ownership Option 1'!$D$22),YEAR(BG727)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG727)=MONTH('Ownership Option 1'!$D$22),YEAR(BG727)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG727)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT727<$BV$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN727>='Ownership Option 2'!$D$25,BT727<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT727)=MONTH('Ownership Option 2'!$D25),YEAR($BT727)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT727+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT727+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT727)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT727)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY721:BY726)>0,IF(OR(MONTH(BT727)=6,MONTH(BT727)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT727)=6,MONTH(BT727)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT727)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT727)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE727<$BV$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN727>='Ownership Option 2'!$D$25,CE727<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK727)=MONTH('Ownership Option 2'!$D$25),YEAR($AK727)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE727+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE727+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE727)=6,MONTH(CE727)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE727)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP727<$BV$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN727>='Ownership Option 2'!$D$25,CP727<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK727)=MONTH('Ownership Option 2'!$D$25),YEAR($AK727)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP727+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP727>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP727)=6,MONTH(CP727)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP727)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA727<$BV$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA727>='Ownership Option 2'!$D$25,DA727<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA727)=MONTH('Ownership Option 2'!$D$25),YEAR($DA727)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA727<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA727>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA727)=MONTH('Ownership Option 2'!$D$22),YEAR($DA727)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA727>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA727)=MONTH('Ownership Option 2'!$D$22),YEAR(DA727)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA727)=MONTH('Ownership Option 2'!$D$22),YEAR(DA727)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA727)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1958-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN727<$DP$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN727>='Ownership Option 3'!$D$25,DN727<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 3'!$D$25),YEAR($DN727)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN727+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN727+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN727)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN727)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS721:DS726)>0,IF(OR(MONTH(DN727)=6,MONTH(DN727)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN727)=6,MONTH(DN727)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN727>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN727)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN727)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN727)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN727)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY727<$DP$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY727>='Ownership Option 3'!$D$25,DY727<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY727)=MONTH('Ownership Option 3'!$D$25),YEAR($DY727)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY727+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY727+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY727)=6,MONTH(DY727)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY727)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY727>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY727)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY727)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY727)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY727)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ727<$DP$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ727>='Ownership Option 3'!$D$25,EJ727<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ727)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ727)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ727+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ727>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ727)=6,MONTH(EJ727)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ727)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ727>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ727)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ727)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ727)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ727)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ727)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1958-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU727<$DP$19,$I727,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU727>='Ownership Option 3'!$D$25,EU727<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU727)=MONTH('Ownership Option 3'!$D$25),YEAR($EU727)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU727<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU727>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU727)=MONTH('Ownership Option 3'!$D$22),YEAR($EU727)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU727>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU727)=MONTH('Ownership Option 3'!$D$22),YEAR(EU727)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU727)=MONTH('Ownership Option 3'!$D$22),YEAR(EU727)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU727)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[708,"1959-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B732>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B732))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B732))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B732)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B732))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B732))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B732))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B732>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B732))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B732))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B732)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B732))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B732))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B732))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B732>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B732))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B732))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B732)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B732))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B732))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B732))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B732>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B732))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B732))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B732)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B732))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B732))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B732))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B732>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B732))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B732))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B732)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B732))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B732))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B732))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B732>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B732))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B732)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B732))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B732)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B732))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B732)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B732))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B732))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B732-TODAY())/365.25))),\"\")","v":""},0,0,null,"1959-01-01",{"$f":"IF(AND('Cash Flows'!$L732<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I732,\"\")","v":""},{"$f":"IFERROR(IF(M732=\"\",IF(AND(L732<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L732<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L732>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L732<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L732>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L732<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L732>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L732<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L732>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L732<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L732)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L732)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L732)=MONTH('Lease Option 1'!$D$13),YEAR($L732)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1959-01-01",{"$f":"IF(AND('Cash Flows'!$L732<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I732,\"\")","v":""},{"$f":"IFERROR(IF(T732=\"\",IF(AND(S732<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S732<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S732>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S732<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S732>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S732<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S732>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S732<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S732>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S732<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S732)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S732)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L732)=MONTH('Lease Option 2'!$D$13),YEAR($L732)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z732<$AB$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z732>='Ownership Option 1'!$D$25,Z732<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z732)=MONTH('Ownership Option 1'!$D$25),YEAR($L732)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z732+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z732+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z732)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z732)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE726:AE731)>0,IF(OR(MONTH(Z732)=6,MONTH(Z732)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z732)=6,MONTH(Z732)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z732)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z732>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z732)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z732)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z732)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z732)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1959-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK732<$AB$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN732>='Ownership Option 1'!$D$25,AK732<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK732)=MONTH('Ownership Option 1'!$D$25),YEAR($AK732)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK732+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK732+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK732)=6,MONTH(AK732)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK732)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV732<$AB$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN732>='Ownership Option 1'!$D$25,AV732<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK732)=MONTH('Ownership Option 1'!$D$25),YEAR($AK732)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV732+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV732>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV732)=6,MONTH(AV732)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV732)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG732<$AB$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN732>='Ownership Option 1'!$D$25,BG732<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK732)=MONTH('Ownership Option 1'!$D$25),YEAR($AK732)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG732<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG732>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 1'!$D$22),YEAR($DN732)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG732>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG732)=MONTH('Ownership Option 1'!$D$22),YEAR(BG732)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG732)=MONTH('Ownership Option 1'!$D$22),YEAR(BG732)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG732)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT732<$BV$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN732>='Ownership Option 2'!$D$25,BT732<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT732)=MONTH('Ownership Option 2'!$D25),YEAR($BT732)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT732+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT732+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT732)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT732)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY726:BY731)>0,IF(OR(MONTH(BT732)=6,MONTH(BT732)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT732)=6,MONTH(BT732)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT732)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT732)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE732<$BV$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN732>='Ownership Option 2'!$D$25,CE732<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK732)=MONTH('Ownership Option 2'!$D$25),YEAR($AK732)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE732+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE732+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE732)=6,MONTH(CE732)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE732)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP732<$BV$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN732>='Ownership Option 2'!$D$25,CP732<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK732)=MONTH('Ownership Option 2'!$D$25),YEAR($AK732)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP732+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP732>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP732)=6,MONTH(CP732)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP732)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA732<$BV$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA732>='Ownership Option 2'!$D$25,DA732<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA732)=MONTH('Ownership Option 2'!$D$25),YEAR($DA732)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA732<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA732>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA732)=MONTH('Ownership Option 2'!$D$22),YEAR($DA732)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA732>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA732)=MONTH('Ownership Option 2'!$D$22),YEAR(DA732)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA732)=MONTH('Ownership Option 2'!$D$22),YEAR(DA732)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA732)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN732<$DP$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN732>='Ownership Option 3'!$D$25,DN732<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 3'!$D$25),YEAR($DN732)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN732+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN732+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN732)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN732)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS726:DS731)>0,IF(OR(MONTH(DN732)=6,MONTH(DN732)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN732)=6,MONTH(DN732)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN732>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN732)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN732)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN732)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN732)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY732<$DP$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY732>='Ownership Option 3'!$D$25,DY732<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY732)=MONTH('Ownership Option 3'!$D$25),YEAR($DY732)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY732+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY732+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY732)=6,MONTH(DY732)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY732)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY732>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY732)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY732)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY732)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY732)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ732<$DP$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ732>='Ownership Option 3'!$D$25,EJ732<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ732)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ732)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ732+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ732>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ732)=6,MONTH(EJ732)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ732)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ732>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ732)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ732)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ732)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ732)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ732)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU732<$DP$19,$I732,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU732>='Ownership Option 3'!$D$25,EU732<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU732)=MONTH('Ownership Option 3'!$D$25),YEAR($EU732)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU732<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU732>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU732)=MONTH('Ownership Option 3'!$D$22),YEAR($EU732)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU732>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU732)=MONTH('Ownership Option 3'!$D$22),YEAR(EU732)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU732)=MONTH('Ownership Option 3'!$D$22),YEAR(EU732)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU732)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[713,"1959-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B737>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B737))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B737))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B737)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B737))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B737))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B737))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B737>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B737))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B737))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B737)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B737))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B737))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B737))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B737>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B737))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B737))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B737)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B737))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B737))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B737))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B737>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B737))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B737))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B737)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B737))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B737))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B737))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B737>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B737))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B737))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B737)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B737))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B737))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B737))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B737>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B737))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B737)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B737))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B737)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B737))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B737)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B737))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B737))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B737-TODAY())/365.25))),\"\")","v":""},0,0,null,"1959-06-01",{"$f":"IF(AND('Cash Flows'!$L737<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I737,\"\")","v":""},{"$f":"IFERROR(IF(M737=\"\",IF(AND(L737<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L737<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L737>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L737<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L737>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L737<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L737>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L737<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L737>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L737<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L737)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L737)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L737)=MONTH('Lease Option 1'!$D$13),YEAR($L737)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1959-06-01",{"$f":"IF(AND('Cash Flows'!$L737<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I737,\"\")","v":""},{"$f":"IFERROR(IF(T737=\"\",IF(AND(S737<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S737<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S737>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S737<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S737>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S737<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S737>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S737<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S737>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S737<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S737)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S737)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L737)=MONTH('Lease Option 2'!$D$13),YEAR($L737)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z737<$AB$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z737>='Ownership Option 1'!$D$25,Z737<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z737)=MONTH('Ownership Option 1'!$D$25),YEAR($L737)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z737+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z737+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z737)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z737)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE731:AE736)>0,IF(OR(MONTH(Z737)=6,MONTH(Z737)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z737)=6,MONTH(Z737)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z737)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z737>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z737)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z737)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z737)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z737)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1959-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK737<$AB$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN737>='Ownership Option 1'!$D$25,AK737<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK737)=MONTH('Ownership Option 1'!$D$25),YEAR($AK737)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK737+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK737+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK737)=6,MONTH(AK737)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK737)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV737<$AB$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN737>='Ownership Option 1'!$D$25,AV737<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK737)=MONTH('Ownership Option 1'!$D$25),YEAR($AK737)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV737+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV737>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV737)=6,MONTH(AV737)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV737)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG737<$AB$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN737>='Ownership Option 1'!$D$25,BG737<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK737)=MONTH('Ownership Option 1'!$D$25),YEAR($AK737)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG737<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG737>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 1'!$D$22),YEAR($DN737)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG737>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG737)=MONTH('Ownership Option 1'!$D$22),YEAR(BG737)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG737)=MONTH('Ownership Option 1'!$D$22),YEAR(BG737)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG737)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT737<$BV$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN737>='Ownership Option 2'!$D$25,BT737<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT737)=MONTH('Ownership Option 2'!$D25),YEAR($BT737)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT737+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT737+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT737)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT737)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY731:BY736)>0,IF(OR(MONTH(BT737)=6,MONTH(BT737)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT737)=6,MONTH(BT737)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT737)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT737)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE737<$BV$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN737>='Ownership Option 2'!$D$25,CE737<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK737)=MONTH('Ownership Option 2'!$D$25),YEAR($AK737)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE737+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE737+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE737)=6,MONTH(CE737)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE737)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP737<$BV$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN737>='Ownership Option 2'!$D$25,CP737<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK737)=MONTH('Ownership Option 2'!$D$25),YEAR($AK737)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP737+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP737>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP737)=6,MONTH(CP737)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP737)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA737<$BV$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA737>='Ownership Option 2'!$D$25,DA737<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA737)=MONTH('Ownership Option 2'!$D$25),YEAR($DA737)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA737<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA737>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA737)=MONTH('Ownership Option 2'!$D$22),YEAR($DA737)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA737>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA737)=MONTH('Ownership Option 2'!$D$22),YEAR(DA737)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA737)=MONTH('Ownership Option 2'!$D$22),YEAR(DA737)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA737)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN737<$DP$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN737>='Ownership Option 3'!$D$25,DN737<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 3'!$D$25),YEAR($DN737)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN737+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN737+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN737)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN737)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS731:DS736)>0,IF(OR(MONTH(DN737)=6,MONTH(DN737)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN737)=6,MONTH(DN737)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN737>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN737)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN737)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN737)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN737)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY737<$DP$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY737>='Ownership Option 3'!$D$25,DY737<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY737)=MONTH('Ownership Option 3'!$D$25),YEAR($DY737)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY737+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY737+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY737)=6,MONTH(DY737)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY737)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY737>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY737)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY737)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY737)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY737)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ737<$DP$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ737>='Ownership Option 3'!$D$25,EJ737<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ737)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ737)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ737+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ737>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ737)=6,MONTH(EJ737)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ737)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ737>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ737)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ737)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ737)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ737)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ737)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU737<$DP$19,$I737,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU737>='Ownership Option 3'!$D$25,EU737<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU737)=MONTH('Ownership Option 3'!$D$25),YEAR($EU737)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU737<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU737>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU737)=MONTH('Ownership Option 3'!$D$22),YEAR($EU737)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU737>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU737)=MONTH('Ownership Option 3'!$D$22),YEAR(EU737)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU737)=MONTH('Ownership Option 3'!$D$22),YEAR(EU737)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU737)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[715,"1959-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B739>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B739))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B739))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B739)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B739))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B739))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B739))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B739>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B739))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B739))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B739)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B739))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B739))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B739))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B739>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B739))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B739))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B739)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B739))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B739))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B739))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B739>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B739))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B739))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B739)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B739))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B739))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B739))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B739>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B739))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B739))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B739)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B739))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B739))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B739))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B739>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B739))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B739)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B739))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B739)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B739))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B739)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B739))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B739))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B739-TODAY())/365.25))),\"\")","v":""},0,0,null,"1959-08-01",{"$f":"IF(AND('Cash Flows'!$L739<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I739,\"\")","v":""},{"$f":"IFERROR(IF(M739=\"\",IF(AND(L739<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L739<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L739>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L739<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L739>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L739<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L739>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L739<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L739>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L739<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L739)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L739)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L739)=MONTH('Lease Option 1'!$D$13),YEAR($L739)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1959-08-01",{"$f":"IF(AND('Cash Flows'!$L739<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I739,\"\")","v":""},{"$f":"IFERROR(IF(T739=\"\",IF(AND(S739<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S739<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S739>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S739<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S739>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S739<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S739>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S739<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S739>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S739<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S739)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S739)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L739)=MONTH('Lease Option 2'!$D$13),YEAR($L739)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z739<$AB$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z739>='Ownership Option 1'!$D$25,Z739<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z739)=MONTH('Ownership Option 1'!$D$25),YEAR($L739)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z739+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z739+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z739)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z739)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE733:AE738)>0,IF(OR(MONTH(Z739)=6,MONTH(Z739)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z739)=6,MONTH(Z739)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z739)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z739>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z739)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z739)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z739)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z739)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1959-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK739<$AB$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN739>='Ownership Option 1'!$D$25,AK739<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK739)=MONTH('Ownership Option 1'!$D$25),YEAR($AK739)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK739+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK739+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK739)=6,MONTH(AK739)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK739)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV739<$AB$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN739>='Ownership Option 1'!$D$25,AV739<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK739)=MONTH('Ownership Option 1'!$D$25),YEAR($AK739)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV739+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV739>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV739)=6,MONTH(AV739)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV739)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG739<$AB$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN739>='Ownership Option 1'!$D$25,BG739<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK739)=MONTH('Ownership Option 1'!$D$25),YEAR($AK739)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG739<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG739>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 1'!$D$22),YEAR($DN739)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG739>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG739)=MONTH('Ownership Option 1'!$D$22),YEAR(BG739)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG739)=MONTH('Ownership Option 1'!$D$22),YEAR(BG739)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG739)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT739<$BV$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN739>='Ownership Option 2'!$D$25,BT739<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT739)=MONTH('Ownership Option 2'!$D25),YEAR($BT739)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT739+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT739+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT739)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT739)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY733:BY738)>0,IF(OR(MONTH(BT739)=6,MONTH(BT739)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT739)=6,MONTH(BT739)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT739)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT739)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE739<$BV$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN739>='Ownership Option 2'!$D$25,CE739<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK739)=MONTH('Ownership Option 2'!$D$25),YEAR($AK739)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE739+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE739+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE739)=6,MONTH(CE739)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE739)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP739<$BV$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN739>='Ownership Option 2'!$D$25,CP739<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK739)=MONTH('Ownership Option 2'!$D$25),YEAR($AK739)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP739+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP739>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP739)=6,MONTH(CP739)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP739)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA739<$BV$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA739>='Ownership Option 2'!$D$25,DA739<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA739)=MONTH('Ownership Option 2'!$D$25),YEAR($DA739)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA739<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA739>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA739)=MONTH('Ownership Option 2'!$D$22),YEAR($DA739)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA739>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA739)=MONTH('Ownership Option 2'!$D$22),YEAR(DA739)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA739)=MONTH('Ownership Option 2'!$D$22),YEAR(DA739)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA739)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1959-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN739<$DP$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN739>='Ownership Option 3'!$D$25,DN739<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 3'!$D$25),YEAR($DN739)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN739+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN739+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN739)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN739)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS733:DS738)>0,IF(OR(MONTH(DN739)=6,MONTH(DN739)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN739)=6,MONTH(DN739)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN739>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN739)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN739)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN739)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN739)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY739<$DP$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY739>='Ownership Option 3'!$D$25,DY739<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY739)=MONTH('Ownership Option 3'!$D$25),YEAR($DY739)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY739+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY739+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY739)=6,MONTH(DY739)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY739)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY739>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY739)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY739)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY739)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY739)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ739<$DP$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ739>='Ownership Option 3'!$D$25,EJ739<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ739)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ739)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ739+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ739>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ739)=6,MONTH(EJ739)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ739)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ739>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ739)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ739)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ739)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ739)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ739)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1959-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU739<$DP$19,$I739,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU739>='Ownership Option 3'!$D$25,EU739<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU739)=MONTH('Ownership Option 3'!$D$25),YEAR($EU739)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU739<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU739>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU739)=MONTH('Ownership Option 3'!$D$22),YEAR($EU739)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU739>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU739)=MONTH('Ownership Option 3'!$D$22),YEAR(EU739)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU739)=MONTH('Ownership Option 3'!$D$22),YEAR(EU739)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU739)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[720,"1960-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B744>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B744))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B744))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B744)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B744))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B744))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B744))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B744>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B744))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B744))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B744)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B744))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B744))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B744))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B744>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B744))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B744))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B744)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B744))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B744))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B744))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B744>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B744))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B744))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B744)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B744))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B744))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B744))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B744>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B744))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B744))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B744)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B744))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B744))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B744))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B744>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B744))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B744)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B744))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B744)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B744))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B744)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B744))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B744))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B744-TODAY())/365.25))),\"\")","v":""},0,0,null,"1960-01-01",{"$f":"IF(AND('Cash Flows'!$L744<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I744,\"\")","v":""},{"$f":"IFERROR(IF(M744=\"\",IF(AND(L744<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L744<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L744>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L744<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L744>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L744<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L744>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L744<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L744>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L744<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L744)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L744)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L744)=MONTH('Lease Option 1'!$D$13),YEAR($L744)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1960-01-01",{"$f":"IF(AND('Cash Flows'!$L744<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I744,\"\")","v":""},{"$f":"IFERROR(IF(T744=\"\",IF(AND(S744<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S744<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S744>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S744<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S744>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S744<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S744>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S744<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S744>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S744<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S744)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S744)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L744)=MONTH('Lease Option 2'!$D$13),YEAR($L744)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z744<$AB$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z744>='Ownership Option 1'!$D$25,Z744<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z744)=MONTH('Ownership Option 1'!$D$25),YEAR($L744)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z744+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z744+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z744)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z744)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE738:AE743)>0,IF(OR(MONTH(Z744)=6,MONTH(Z744)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z744)=6,MONTH(Z744)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z744)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z744>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z744)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z744)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z744)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z744)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1960-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK744<$AB$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN744>='Ownership Option 1'!$D$25,AK744<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK744)=MONTH('Ownership Option 1'!$D$25),YEAR($AK744)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK744+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK744+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK744)=6,MONTH(AK744)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK744)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV744<$AB$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN744>='Ownership Option 1'!$D$25,AV744<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK744)=MONTH('Ownership Option 1'!$D$25),YEAR($AK744)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV744+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV744>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV744)=6,MONTH(AV744)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV744)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG744<$AB$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN744>='Ownership Option 1'!$D$25,BG744<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK744)=MONTH('Ownership Option 1'!$D$25),YEAR($AK744)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG744<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG744>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 1'!$D$22),YEAR($DN744)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG744>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG744)=MONTH('Ownership Option 1'!$D$22),YEAR(BG744)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG744)=MONTH('Ownership Option 1'!$D$22),YEAR(BG744)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG744)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT744<$BV$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN744>='Ownership Option 2'!$D$25,BT744<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT744)=MONTH('Ownership Option 2'!$D25),YEAR($BT744)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT744+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT744+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT744)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT744)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY738:BY743)>0,IF(OR(MONTH(BT744)=6,MONTH(BT744)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT744)=6,MONTH(BT744)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT744)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT744)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE744<$BV$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN744>='Ownership Option 2'!$D$25,CE744<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK744)=MONTH('Ownership Option 2'!$D$25),YEAR($AK744)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE744+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE744+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE744)=6,MONTH(CE744)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE744)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP744<$BV$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN744>='Ownership Option 2'!$D$25,CP744<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK744)=MONTH('Ownership Option 2'!$D$25),YEAR($AK744)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP744+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP744>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP744)=6,MONTH(CP744)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP744)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA744<$BV$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA744>='Ownership Option 2'!$D$25,DA744<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA744)=MONTH('Ownership Option 2'!$D$25),YEAR($DA744)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA744<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA744>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA744)=MONTH('Ownership Option 2'!$D$22),YEAR($DA744)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA744>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA744)=MONTH('Ownership Option 2'!$D$22),YEAR(DA744)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA744)=MONTH('Ownership Option 2'!$D$22),YEAR(DA744)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA744)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN744<$DP$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN744>='Ownership Option 3'!$D$25,DN744<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 3'!$D$25),YEAR($DN744)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN744+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN744+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN744)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN744)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS738:DS743)>0,IF(OR(MONTH(DN744)=6,MONTH(DN744)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN744)=6,MONTH(DN744)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN744>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN744)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN744)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN744)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN744)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY744<$DP$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY744>='Ownership Option 3'!$D$25,DY744<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY744)=MONTH('Ownership Option 3'!$D$25),YEAR($DY744)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY744+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY744+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY744)=6,MONTH(DY744)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY744)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY744>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY744)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY744)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY744)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY744)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ744<$DP$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ744>='Ownership Option 3'!$D$25,EJ744<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ744)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ744)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ744+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ744>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ744)=6,MONTH(EJ744)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ744)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ744>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ744)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ744)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ744)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ744)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ744)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU744<$DP$19,$I744,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU744>='Ownership Option 3'!$D$25,EU744<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU744)=MONTH('Ownership Option 3'!$D$25),YEAR($EU744)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU744<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU744>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU744)=MONTH('Ownership Option 3'!$D$22),YEAR($EU744)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU744>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU744)=MONTH('Ownership Option 3'!$D$22),YEAR(EU744)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU744)=MONTH('Ownership Option 3'!$D$22),YEAR(EU744)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU744)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[725,"1960-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B749>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B749))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B749))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B749)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B749))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B749))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B749))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B749>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B749))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B749))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B749)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B749))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B749))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B749))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B749>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B749))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B749))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B749)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B749))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B749))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B749))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B749>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B749))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B749))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B749)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B749))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B749))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B749))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B749>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B749))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B749))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B749)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B749))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B749))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B749))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B749>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B749))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B749)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B749))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B749)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B749))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B749)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B749))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B749))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B749-TODAY())/365.25))),\"\")","v":""},0,0,null,"1960-06-01",{"$f":"IF(AND('Cash Flows'!$L749<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I749,\"\")","v":""},{"$f":"IFERROR(IF(M749=\"\",IF(AND(L749<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L749<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L749>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L749<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L749>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L749<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L749>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L749<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L749>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L749<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L749)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L749)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L749)=MONTH('Lease Option 1'!$D$13),YEAR($L749)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1960-06-01",{"$f":"IF(AND('Cash Flows'!$L749<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I749,\"\")","v":""},{"$f":"IFERROR(IF(T749=\"\",IF(AND(S749<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S749<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S749>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S749<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S749>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S749<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S749>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S749<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S749>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S749<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S749)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S749)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L749)=MONTH('Lease Option 2'!$D$13),YEAR($L749)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z749<$AB$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z749>='Ownership Option 1'!$D$25,Z749<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z749)=MONTH('Ownership Option 1'!$D$25),YEAR($L749)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z749+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z749+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z749)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z749)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE743:AE748)>0,IF(OR(MONTH(Z749)=6,MONTH(Z749)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z749)=6,MONTH(Z749)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z749)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z749>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z749)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z749)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z749)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z749)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1960-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK749<$AB$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN749>='Ownership Option 1'!$D$25,AK749<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK749)=MONTH('Ownership Option 1'!$D$25),YEAR($AK749)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK749+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK749+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK749)=6,MONTH(AK749)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK749)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV749<$AB$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN749>='Ownership Option 1'!$D$25,AV749<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK749)=MONTH('Ownership Option 1'!$D$25),YEAR($AK749)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV749+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV749>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV749)=6,MONTH(AV749)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV749)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG749<$AB$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN749>='Ownership Option 1'!$D$25,BG749<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK749)=MONTH('Ownership Option 1'!$D$25),YEAR($AK749)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG749<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG749>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 1'!$D$22),YEAR($DN749)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG749>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG749)=MONTH('Ownership Option 1'!$D$22),YEAR(BG749)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG749)=MONTH('Ownership Option 1'!$D$22),YEAR(BG749)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG749)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT749<$BV$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN749>='Ownership Option 2'!$D$25,BT749<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT749)=MONTH('Ownership Option 2'!$D25),YEAR($BT749)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT749+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT749+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT749)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT749)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY743:BY748)>0,IF(OR(MONTH(BT749)=6,MONTH(BT749)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT749)=6,MONTH(BT749)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT749)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT749)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE749<$BV$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN749>='Ownership Option 2'!$D$25,CE749<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK749)=MONTH('Ownership Option 2'!$D$25),YEAR($AK749)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE749+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE749+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE749)=6,MONTH(CE749)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE749)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP749<$BV$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN749>='Ownership Option 2'!$D$25,CP749<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK749)=MONTH('Ownership Option 2'!$D$25),YEAR($AK749)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP749+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP749>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP749)=6,MONTH(CP749)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP749)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA749<$BV$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA749>='Ownership Option 2'!$D$25,DA749<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA749)=MONTH('Ownership Option 2'!$D$25),YEAR($DA749)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA749<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA749>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA749)=MONTH('Ownership Option 2'!$D$22),YEAR($DA749)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA749>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA749)=MONTH('Ownership Option 2'!$D$22),YEAR(DA749)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA749)=MONTH('Ownership Option 2'!$D$22),YEAR(DA749)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA749)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN749<$DP$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN749>='Ownership Option 3'!$D$25,DN749<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 3'!$D$25),YEAR($DN749)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN749+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN749+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN749)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN749)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS743:DS748)>0,IF(OR(MONTH(DN749)=6,MONTH(DN749)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN749)=6,MONTH(DN749)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN749>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN749)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN749)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN749)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN749)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY749<$DP$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY749>='Ownership Option 3'!$D$25,DY749<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY749)=MONTH('Ownership Option 3'!$D$25),YEAR($DY749)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY749+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY749+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY749)=6,MONTH(DY749)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY749)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY749>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY749)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY749)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY749)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY749)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ749<$DP$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ749>='Ownership Option 3'!$D$25,EJ749<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ749)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ749)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ749+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ749>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ749)=6,MONTH(EJ749)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ749)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ749>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ749)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ749)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ749)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ749)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ749)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU749<$DP$19,$I749,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU749>='Ownership Option 3'!$D$25,EU749<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU749)=MONTH('Ownership Option 3'!$D$25),YEAR($EU749)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU749<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU749>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU749)=MONTH('Ownership Option 3'!$D$22),YEAR($EU749)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU749>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU749)=MONTH('Ownership Option 3'!$D$22),YEAR(EU749)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU749)=MONTH('Ownership Option 3'!$D$22),YEAR(EU749)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU749)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[730,"1960-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B754>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B754))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B754))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B754)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B754))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B754))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B754))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B754>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B754))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B754))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B754)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B754))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B754))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B754))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B754>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B754))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B754))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B754)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B754))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B754))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B754))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B754>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B754))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B754))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B754)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B754))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B754))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B754))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B754>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B754))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B754))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B754)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B754))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B754))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B754))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B754>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B754))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B754)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B754))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B754)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B754))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B754)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B754))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B754))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B754-TODAY())/365.25))),\"\")","v":""},0,0,null,"1960-11-01",{"$f":"IF(AND('Cash Flows'!$L754<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I754,\"\")","v":""},{"$f":"IFERROR(IF(M754=\"\",IF(AND(L754<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L754<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L754>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L754<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L754>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L754<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L754>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L754<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L754>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L754<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L754)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L754)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L754)=MONTH('Lease Option 1'!$D$13),YEAR($L754)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1960-11-01",{"$f":"IF(AND('Cash Flows'!$L754<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I754,\"\")","v":""},{"$f":"IFERROR(IF(T754=\"\",IF(AND(S754<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S754<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S754>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S754<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S754>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S754<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S754>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S754<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S754>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S754<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S754)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S754)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L754)=MONTH('Lease Option 2'!$D$13),YEAR($L754)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z754<$AB$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z754>='Ownership Option 1'!$D$25,Z754<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z754)=MONTH('Ownership Option 1'!$D$25),YEAR($L754)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z754+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z754+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z754)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z754)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE748:AE753)>0,IF(OR(MONTH(Z754)=6,MONTH(Z754)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z754)=6,MONTH(Z754)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z754)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z754>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z754)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z754)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z754)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z754)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1960-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK754<$AB$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN754>='Ownership Option 1'!$D$25,AK754<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK754)=MONTH('Ownership Option 1'!$D$25),YEAR($AK754)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK754+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK754+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK754)=6,MONTH(AK754)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK754)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV754<$AB$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN754>='Ownership Option 1'!$D$25,AV754<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK754)=MONTH('Ownership Option 1'!$D$25),YEAR($AK754)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV754+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV754>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV754)=6,MONTH(AV754)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV754)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG754<$AB$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN754>='Ownership Option 1'!$D$25,BG754<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK754)=MONTH('Ownership Option 1'!$D$25),YEAR($AK754)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG754<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG754>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 1'!$D$22),YEAR($DN754)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG754>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG754)=MONTH('Ownership Option 1'!$D$22),YEAR(BG754)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG754)=MONTH('Ownership Option 1'!$D$22),YEAR(BG754)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG754)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT754<$BV$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN754>='Ownership Option 2'!$D$25,BT754<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT754)=MONTH('Ownership Option 2'!$D25),YEAR($BT754)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT754+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT754+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT754)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT754)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY748:BY753)>0,IF(OR(MONTH(BT754)=6,MONTH(BT754)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT754)=6,MONTH(BT754)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT754)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT754)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE754<$BV$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN754>='Ownership Option 2'!$D$25,CE754<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK754)=MONTH('Ownership Option 2'!$D$25),YEAR($AK754)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE754+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE754+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE754)=6,MONTH(CE754)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE754)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP754<$BV$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN754>='Ownership Option 2'!$D$25,CP754<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK754)=MONTH('Ownership Option 2'!$D$25),YEAR($AK754)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP754+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP754>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP754)=6,MONTH(CP754)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP754)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA754<$BV$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA754>='Ownership Option 2'!$D$25,DA754<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA754)=MONTH('Ownership Option 2'!$D$25),YEAR($DA754)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA754<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA754>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA754)=MONTH('Ownership Option 2'!$D$22),YEAR($DA754)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA754>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA754)=MONTH('Ownership Option 2'!$D$22),YEAR(DA754)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA754)=MONTH('Ownership Option 2'!$D$22),YEAR(DA754)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA754)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN754<$DP$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN754>='Ownership Option 3'!$D$25,DN754<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 3'!$D$25),YEAR($DN754)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN754+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN754+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN754)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN754)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS748:DS753)>0,IF(OR(MONTH(DN754)=6,MONTH(DN754)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN754)=6,MONTH(DN754)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN754>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN754)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN754)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN754)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN754)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY754<$DP$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY754>='Ownership Option 3'!$D$25,DY754<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY754)=MONTH('Ownership Option 3'!$D$25),YEAR($DY754)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY754+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY754+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY754)=6,MONTH(DY754)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY754)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY754>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY754)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY754)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY754)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY754)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ754<$DP$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ754>='Ownership Option 3'!$D$25,EJ754<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ754)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ754)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ754+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ754>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ754)=6,MONTH(EJ754)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ754)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ754>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ754)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ754)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ754)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ754)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ754)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU754<$DP$19,$I754,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU754>='Ownership Option 3'!$D$25,EU754<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU754)=MONTH('Ownership Option 3'!$D$25),YEAR($EU754)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU754<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU754>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU754)=MONTH('Ownership Option 3'!$D$22),YEAR($EU754)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU754>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU754)=MONTH('Ownership Option 3'!$D$22),YEAR(EU754)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU754)=MONTH('Ownership Option 3'!$D$22),YEAR(EU754)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU754)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[731,"1960-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B755>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B755))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B755))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B755)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B755))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B755))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B755))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B755>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B755))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B755))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B755)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B755))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B755))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B755))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B755>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B755))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B755))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B755)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B755))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B755))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B755))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B755>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B755))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B755))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B755)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B755))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B755))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B755))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B755>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B755))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B755))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B755)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B755))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B755))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B755))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B755>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B755))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B755)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B755))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B755)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B755))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B755)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B755))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B755))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B755-TODAY())/365.25))),\"\")","v":""},0,0,null,"1960-12-01",{"$f":"IF(AND('Cash Flows'!$L755<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I755,\"\")","v":""},{"$f":"IFERROR(IF(M755=\"\",IF(AND(L755<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L755<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L755>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L755<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L755>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L755<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L755>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L755<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L755>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L755<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L755)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L755)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L755)=MONTH('Lease Option 1'!$D$13),YEAR($L755)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1960-12-01",{"$f":"IF(AND('Cash Flows'!$L755<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I755,\"\")","v":""},{"$f":"IFERROR(IF(T755=\"\",IF(AND(S755<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S755<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S755>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S755<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S755>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S755<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S755>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S755<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S755>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S755<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S755)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S755)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L755)=MONTH('Lease Option 2'!$D$13),YEAR($L755)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z755<$AB$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z755>='Ownership Option 1'!$D$25,Z755<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z755)=MONTH('Ownership Option 1'!$D$25),YEAR($L755)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z755+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z755+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z755)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z755)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE749:AE754)>0,IF(OR(MONTH(Z755)=6,MONTH(Z755)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z755)=6,MONTH(Z755)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z755)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z755>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z755)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z755)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z755)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z755)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1960-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK755<$AB$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN755>='Ownership Option 1'!$D$25,AK755<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK755)=MONTH('Ownership Option 1'!$D$25),YEAR($AK755)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK755+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK755+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK755)=6,MONTH(AK755)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK755)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV755<$AB$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN755>='Ownership Option 1'!$D$25,AV755<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK755)=MONTH('Ownership Option 1'!$D$25),YEAR($AK755)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV755+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV755>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV755)=6,MONTH(AV755)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV755)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG755<$AB$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN755>='Ownership Option 1'!$D$25,BG755<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK755)=MONTH('Ownership Option 1'!$D$25),YEAR($AK755)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG755<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG755>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 1'!$D$22),YEAR($DN755)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG755>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG755)=MONTH('Ownership Option 1'!$D$22),YEAR(BG755)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG755)=MONTH('Ownership Option 1'!$D$22),YEAR(BG755)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG755)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT755<$BV$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN755>='Ownership Option 2'!$D$25,BT755<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT755)=MONTH('Ownership Option 2'!$D25),YEAR($BT755)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT755+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT755+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT755)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT755)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY749:BY754)>0,IF(OR(MONTH(BT755)=6,MONTH(BT755)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT755)=6,MONTH(BT755)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT755)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT755)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE755<$BV$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN755>='Ownership Option 2'!$D$25,CE755<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK755)=MONTH('Ownership Option 2'!$D$25),YEAR($AK755)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE755+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE755+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE755)=6,MONTH(CE755)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE755)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP755<$BV$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN755>='Ownership Option 2'!$D$25,CP755<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK755)=MONTH('Ownership Option 2'!$D$25),YEAR($AK755)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP755+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP755>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP755)=6,MONTH(CP755)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP755)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA755<$BV$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA755>='Ownership Option 2'!$D$25,DA755<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA755)=MONTH('Ownership Option 2'!$D$25),YEAR($DA755)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA755<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA755>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA755)=MONTH('Ownership Option 2'!$D$22),YEAR($DA755)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA755>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA755)=MONTH('Ownership Option 2'!$D$22),YEAR(DA755)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA755)=MONTH('Ownership Option 2'!$D$22),YEAR(DA755)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA755)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1960-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN755<$DP$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN755>='Ownership Option 3'!$D$25,DN755<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 3'!$D$25),YEAR($DN755)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN755+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN755+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN755)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN755)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS749:DS754)>0,IF(OR(MONTH(DN755)=6,MONTH(DN755)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN755)=6,MONTH(DN755)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN755>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN755)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN755)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN755)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN755)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY755<$DP$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY755>='Ownership Option 3'!$D$25,DY755<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY755)=MONTH('Ownership Option 3'!$D$25),YEAR($DY755)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY755+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY755+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY755)=6,MONTH(DY755)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY755)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY755>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY755)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY755)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY755)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY755)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ755<$DP$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ755>='Ownership Option 3'!$D$25,EJ755<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ755)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ755)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ755+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ755>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ755)=6,MONTH(EJ755)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ755)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ755>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ755)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ755)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ755)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ755)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ755)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1960-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU755<$DP$19,$I755,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU755>='Ownership Option 3'!$D$25,EU755<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU755)=MONTH('Ownership Option 3'!$D$25),YEAR($EU755)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU755<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU755>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU755)=MONTH('Ownership Option 3'!$D$22),YEAR($EU755)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU755>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU755)=MONTH('Ownership Option 3'!$D$22),YEAR(EU755)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU755)=MONTH('Ownership Option 3'!$D$22),YEAR(EU755)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU755)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[736,"1961-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B760>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B760))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B760))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B760)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B760))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B760))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B760))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B760>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B760))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B760))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B760)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B760))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B760))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B760))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B760>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B760))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B760))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B760)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B760))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B760))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B760))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B760>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B760))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B760))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B760)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B760))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B760))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B760))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B760>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B760))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B760))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B760)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B760))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B760))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B760))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B760>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B760))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B760)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B760))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B760)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B760))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B760)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B760))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B760))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B760-TODAY())/365.25))),\"\")","v":""},0,0,null,"1961-05-01",{"$f":"IF(AND('Cash Flows'!$L760<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I760,\"\")","v":""},{"$f":"IFERROR(IF(M760=\"\",IF(AND(L760<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L760<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L760>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L760<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L760>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L760<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L760>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L760<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L760>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L760<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L760)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L760)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L760)=MONTH('Lease Option 1'!$D$13),YEAR($L760)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1961-05-01",{"$f":"IF(AND('Cash Flows'!$L760<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I760,\"\")","v":""},{"$f":"IFERROR(IF(T760=\"\",IF(AND(S760<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S760<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S760>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S760<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S760>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S760<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S760>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S760<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S760>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S760<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S760)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S760)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L760)=MONTH('Lease Option 2'!$D$13),YEAR($L760)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z760<$AB$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z760>='Ownership Option 1'!$D$25,Z760<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z760)=MONTH('Ownership Option 1'!$D$25),YEAR($L760)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z760+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z760+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z760)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z760)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE754:AE759)>0,IF(OR(MONTH(Z760)=6,MONTH(Z760)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z760)=6,MONTH(Z760)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z760)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z760>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z760)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z760)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z760)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z760)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1961-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK760<$AB$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN760>='Ownership Option 1'!$D$25,AK760<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK760)=MONTH('Ownership Option 1'!$D$25),YEAR($AK760)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK760+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK760+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK760)=6,MONTH(AK760)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK760)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV760<$AB$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN760>='Ownership Option 1'!$D$25,AV760<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK760)=MONTH('Ownership Option 1'!$D$25),YEAR($AK760)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV760+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV760>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV760)=6,MONTH(AV760)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV760)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG760<$AB$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN760>='Ownership Option 1'!$D$25,BG760<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK760)=MONTH('Ownership Option 1'!$D$25),YEAR($AK760)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG760<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG760>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 1'!$D$22),YEAR($DN760)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG760>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG760)=MONTH('Ownership Option 1'!$D$22),YEAR(BG760)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG760)=MONTH('Ownership Option 1'!$D$22),YEAR(BG760)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG760)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1961-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT760<$BV$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN760>='Ownership Option 2'!$D$25,BT760<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT760)=MONTH('Ownership Option 2'!$D25),YEAR($BT760)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT760+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT760+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT760)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT760)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY754:BY759)>0,IF(OR(MONTH(BT760)=6,MONTH(BT760)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT760)=6,MONTH(BT760)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT760)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT760)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE760<$BV$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN760>='Ownership Option 2'!$D$25,CE760<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK760)=MONTH('Ownership Option 2'!$D$25),YEAR($AK760)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE760+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE760+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE760)=6,MONTH(CE760)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE760)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP760<$BV$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN760>='Ownership Option 2'!$D$25,CP760<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK760)=MONTH('Ownership Option 2'!$D$25),YEAR($AK760)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP760+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP760>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP760)=6,MONTH(CP760)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP760)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA760<$BV$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA760>='Ownership Option 2'!$D$25,DA760<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA760)=MONTH('Ownership Option 2'!$D$25),YEAR($DA760)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA760<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA760>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA760)=MONTH('Ownership Option 2'!$D$22),YEAR($DA760)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA760>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA760)=MONTH('Ownership Option 2'!$D$22),YEAR(DA760)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA760)=MONTH('Ownership Option 2'!$D$22),YEAR(DA760)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA760)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1961-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN760<$DP$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN760>='Ownership Option 3'!$D$25,DN760<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 3'!$D$25),YEAR($DN760)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN760+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN760+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN760)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN760)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS754:DS759)>0,IF(OR(MONTH(DN760)=6,MONTH(DN760)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN760)=6,MONTH(DN760)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN760>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN760)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN760)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN760)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN760)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY760<$DP$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY760>='Ownership Option 3'!$D$25,DY760<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY760)=MONTH('Ownership Option 3'!$D$25),YEAR($DY760)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY760+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY760+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY760)=6,MONTH(DY760)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY760)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY760>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY760)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY760)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY760)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY760)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ760<$DP$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ760>='Ownership Option 3'!$D$25,EJ760<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ760)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ760)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ760+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ760>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ760)=6,MONTH(EJ760)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ760)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ760>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ760)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ760)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ760)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ760)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ760)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU760<$DP$19,$I760,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU760>='Ownership Option 3'!$D$25,EU760<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU760)=MONTH('Ownership Option 3'!$D$25),YEAR($EU760)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU760<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU760>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU760)=MONTH('Ownership Option 3'!$D$22),YEAR($EU760)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU760>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU760)=MONTH('Ownership Option 3'!$D$22),YEAR(EU760)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU760)=MONTH('Ownership Option 3'!$D$22),YEAR(EU760)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU760)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[741,"1961-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B765>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B765))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B765))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B765)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B765))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B765))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B765))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B765>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B765))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B765))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B765)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B765))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B765))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B765))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B765>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B765))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B765))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B765)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B765))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B765))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B765))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B765>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B765))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B765))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B765)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B765))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B765))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B765))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B765>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B765))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B765))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B765)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B765))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B765))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B765))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B765>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B765))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B765)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B765))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B765)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B765))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B765)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B765))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B765))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B765-TODAY())/365.25))),\"\")","v":""},0,0,null,"1961-10-01",{"$f":"IF(AND('Cash Flows'!$L765<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I765,\"\")","v":""},{"$f":"IFERROR(IF(M765=\"\",IF(AND(L765<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L765<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L765>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L765<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L765>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L765<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L765>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L765<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L765>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L765<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L765)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L765)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L765)=MONTH('Lease Option 1'!$D$13),YEAR($L765)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1961-10-01",{"$f":"IF(AND('Cash Flows'!$L765<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I765,\"\")","v":""},{"$f":"IFERROR(IF(T765=\"\",IF(AND(S765<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S765<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S765>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S765<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S765>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S765<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S765>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S765<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S765>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S765<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S765)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S765)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L765)=MONTH('Lease Option 2'!$D$13),YEAR($L765)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z765<$AB$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z765>='Ownership Option 1'!$D$25,Z765<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z765)=MONTH('Ownership Option 1'!$D$25),YEAR($L765)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z765+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z765+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z765)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z765)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE759:AE764)>0,IF(OR(MONTH(Z765)=6,MONTH(Z765)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z765)=6,MONTH(Z765)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z765)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z765>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z765)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z765)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z765)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z765)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1961-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK765<$AB$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN765>='Ownership Option 1'!$D$25,AK765<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK765)=MONTH('Ownership Option 1'!$D$25),YEAR($AK765)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK765+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK765+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK765)=6,MONTH(AK765)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK765)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV765<$AB$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN765>='Ownership Option 1'!$D$25,AV765<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK765)=MONTH('Ownership Option 1'!$D$25),YEAR($AK765)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV765+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV765>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV765)=6,MONTH(AV765)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV765)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG765<$AB$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN765>='Ownership Option 1'!$D$25,BG765<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK765)=MONTH('Ownership Option 1'!$D$25),YEAR($AK765)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG765<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG765>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 1'!$D$22),YEAR($DN765)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG765>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG765)=MONTH('Ownership Option 1'!$D$22),YEAR(BG765)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG765)=MONTH('Ownership Option 1'!$D$22),YEAR(BG765)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG765)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1961-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT765<$BV$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN765>='Ownership Option 2'!$D$25,BT765<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT765)=MONTH('Ownership Option 2'!$D25),YEAR($BT765)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT765+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT765+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT765)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT765)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY759:BY764)>0,IF(OR(MONTH(BT765)=6,MONTH(BT765)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT765)=6,MONTH(BT765)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT765)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT765)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE765<$BV$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN765>='Ownership Option 2'!$D$25,CE765<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK765)=MONTH('Ownership Option 2'!$D$25),YEAR($AK765)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE765+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE765+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE765)=6,MONTH(CE765)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE765)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP765<$BV$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN765>='Ownership Option 2'!$D$25,CP765<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK765)=MONTH('Ownership Option 2'!$D$25),YEAR($AK765)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP765+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP765>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP765)=6,MONTH(CP765)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP765)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA765<$BV$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA765>='Ownership Option 2'!$D$25,DA765<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA765)=MONTH('Ownership Option 2'!$D$25),YEAR($DA765)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA765<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA765>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA765)=MONTH('Ownership Option 2'!$D$22),YEAR($DA765)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA765>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA765)=MONTH('Ownership Option 2'!$D$22),YEAR(DA765)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA765)=MONTH('Ownership Option 2'!$D$22),YEAR(DA765)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA765)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1961-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN765<$DP$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN765>='Ownership Option 3'!$D$25,DN765<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 3'!$D$25),YEAR($DN765)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN765+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN765+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN765)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN765)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS759:DS764)>0,IF(OR(MONTH(DN765)=6,MONTH(DN765)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN765)=6,MONTH(DN765)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN765>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN765)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN765)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN765)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN765)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY765<$DP$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY765>='Ownership Option 3'!$D$25,DY765<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY765)=MONTH('Ownership Option 3'!$D$25),YEAR($DY765)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY765+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY765+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY765)=6,MONTH(DY765)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY765)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY765>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY765)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY765)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY765)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY765)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ765<$DP$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ765>='Ownership Option 3'!$D$25,EJ765<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ765)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ765)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ765+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ765>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ765)=6,MONTH(EJ765)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ765)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ765>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ765)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ765)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ765)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ765)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ765)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1961-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU765<$DP$19,$I765,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU765>='Ownership Option 3'!$D$25,EU765<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU765)=MONTH('Ownership Option 3'!$D$25),YEAR($EU765)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU765<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU765>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU765)=MONTH('Ownership Option 3'!$D$22),YEAR($EU765)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU765>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU765)=MONTH('Ownership Option 3'!$D$22),YEAR(EU765)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU765)=MONTH('Ownership Option 3'!$D$22),YEAR(EU765)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU765)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[746,"1962-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B770>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B770))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B770))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B770)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B770))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B770))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B770))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B770>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B770))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B770))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B770)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B770))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B770))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B770))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B770>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B770))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B770))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B770)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B770))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B770))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B770))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B770>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B770))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B770))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B770)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B770))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B770))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B770))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B770>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B770))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B770))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B770)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B770))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B770))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B770))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B770>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B770))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B770)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B770))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B770)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B770))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B770)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B770))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B770))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B770-TODAY())/365.25))),\"\")","v":""},0,0,null,"1962-03-01",{"$f":"IF(AND('Cash Flows'!$L770<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I770,\"\")","v":""},{"$f":"IFERROR(IF(M770=\"\",IF(AND(L770<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L770<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L770>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L770<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L770>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L770<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L770>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L770<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L770>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L770<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L770)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L770)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L770)=MONTH('Lease Option 1'!$D$13),YEAR($L770)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1962-03-01",{"$f":"IF(AND('Cash Flows'!$L770<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I770,\"\")","v":""},{"$f":"IFERROR(IF(T770=\"\",IF(AND(S770<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S770<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S770>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S770<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S770>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S770<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S770>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S770<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S770>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S770<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S770)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S770)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L770)=MONTH('Lease Option 2'!$D$13),YEAR($L770)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z770<$AB$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z770>='Ownership Option 1'!$D$25,Z770<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z770)=MONTH('Ownership Option 1'!$D$25),YEAR($L770)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z770+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z770+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z770)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z770)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE764:AE769)>0,IF(OR(MONTH(Z770)=6,MONTH(Z770)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z770)=6,MONTH(Z770)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z770)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z770>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z770)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z770)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z770)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z770)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1962-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK770<$AB$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN770>='Ownership Option 1'!$D$25,AK770<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK770)=MONTH('Ownership Option 1'!$D$25),YEAR($AK770)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK770+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK770+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK770)=6,MONTH(AK770)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK770)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV770<$AB$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN770>='Ownership Option 1'!$D$25,AV770<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK770)=MONTH('Ownership Option 1'!$D$25),YEAR($AK770)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV770+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV770>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV770)=6,MONTH(AV770)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV770)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG770<$AB$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN770>='Ownership Option 1'!$D$25,BG770<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK770)=MONTH('Ownership Option 1'!$D$25),YEAR($AK770)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG770<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG770>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 1'!$D$22),YEAR($DN770)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG770>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG770)=MONTH('Ownership Option 1'!$D$22),YEAR(BG770)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG770)=MONTH('Ownership Option 1'!$D$22),YEAR(BG770)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG770)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT770<$BV$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN770>='Ownership Option 2'!$D$25,BT770<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT770)=MONTH('Ownership Option 2'!$D25),YEAR($BT770)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT770+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT770+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT770)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT770)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY764:BY769)>0,IF(OR(MONTH(BT770)=6,MONTH(BT770)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT770)=6,MONTH(BT770)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT770)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT770)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE770<$BV$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN770>='Ownership Option 2'!$D$25,CE770<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK770)=MONTH('Ownership Option 2'!$D$25),YEAR($AK770)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE770+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE770+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE770)=6,MONTH(CE770)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE770)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP770<$BV$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN770>='Ownership Option 2'!$D$25,CP770<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK770)=MONTH('Ownership Option 2'!$D$25),YEAR($AK770)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP770+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP770>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP770)=6,MONTH(CP770)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP770)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA770<$BV$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA770>='Ownership Option 2'!$D$25,DA770<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA770)=MONTH('Ownership Option 2'!$D$25),YEAR($DA770)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA770<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA770>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA770)=MONTH('Ownership Option 2'!$D$22),YEAR($DA770)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA770>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA770)=MONTH('Ownership Option 2'!$D$22),YEAR(DA770)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA770)=MONTH('Ownership Option 2'!$D$22),YEAR(DA770)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA770)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN770<$DP$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN770>='Ownership Option 3'!$D$25,DN770<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 3'!$D$25),YEAR($DN770)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN770+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN770+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN770)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN770)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS764:DS769)>0,IF(OR(MONTH(DN770)=6,MONTH(DN770)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN770)=6,MONTH(DN770)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN770>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN770)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN770)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN770)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN770)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY770<$DP$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY770>='Ownership Option 3'!$D$25,DY770<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY770)=MONTH('Ownership Option 3'!$D$25),YEAR($DY770)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY770+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY770+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY770)=6,MONTH(DY770)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY770)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY770>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY770)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY770)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY770)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY770)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ770<$DP$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ770>='Ownership Option 3'!$D$25,EJ770<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ770)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ770)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ770+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ770>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ770)=6,MONTH(EJ770)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ770)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ770>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ770)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ770)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ770)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ770)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ770)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU770<$DP$19,$I770,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU770>='Ownership Option 3'!$D$25,EU770<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU770)=MONTH('Ownership Option 3'!$D$25),YEAR($EU770)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU770<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU770>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU770)=MONTH('Ownership Option 3'!$D$22),YEAR($EU770)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU770>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU770)=MONTH('Ownership Option 3'!$D$22),YEAR(EU770)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU770)=MONTH('Ownership Option 3'!$D$22),YEAR(EU770)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU770)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[747,"1962-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B771>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B771))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B771))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B771)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B771))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B771))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B771))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B771>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B771))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B771))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B771)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B771))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B771))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B771))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B771>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B771))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B771))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B771)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B771))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B771))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B771))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B771>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B771))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B771))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B771)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B771))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B771))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B771))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B771>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B771))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B771))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B771)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B771))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B771))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B771))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B771>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B771))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B771)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B771))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B771)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B771))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B771)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B771))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B771))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B771-TODAY())/365.25))),\"\")","v":""},0,0,null,"1962-04-01",{"$f":"IF(AND('Cash Flows'!$L771<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I771,\"\")","v":""},{"$f":"IFERROR(IF(M771=\"\",IF(AND(L771<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L771<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L771>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L771<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L771>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L771<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L771>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L771<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L771>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L771<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L771)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L771)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L771)=MONTH('Lease Option 1'!$D$13),YEAR($L771)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1962-04-01",{"$f":"IF(AND('Cash Flows'!$L771<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I771,\"\")","v":""},{"$f":"IFERROR(IF(T771=\"\",IF(AND(S771<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S771<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S771>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S771<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S771>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S771<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S771>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S771<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S771>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S771<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S771)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S771)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L771)=MONTH('Lease Option 2'!$D$13),YEAR($L771)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z771<$AB$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z771>='Ownership Option 1'!$D$25,Z771<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z771)=MONTH('Ownership Option 1'!$D$25),YEAR($L771)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z771+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z771+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z771)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z771)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE765:AE770)>0,IF(OR(MONTH(Z771)=6,MONTH(Z771)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z771)=6,MONTH(Z771)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z771)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z771>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z771)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z771)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z771)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z771)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1962-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK771<$AB$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN771>='Ownership Option 1'!$D$25,AK771<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK771)=MONTH('Ownership Option 1'!$D$25),YEAR($AK771)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK771+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK771+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK771)=6,MONTH(AK771)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK771)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV771<$AB$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN771>='Ownership Option 1'!$D$25,AV771<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK771)=MONTH('Ownership Option 1'!$D$25),YEAR($AK771)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV771+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV771>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV771)=6,MONTH(AV771)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV771)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG771<$AB$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN771>='Ownership Option 1'!$D$25,BG771<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK771)=MONTH('Ownership Option 1'!$D$25),YEAR($AK771)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG771<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG771>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 1'!$D$22),YEAR($DN771)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG771>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG771)=MONTH('Ownership Option 1'!$D$22),YEAR(BG771)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG771)=MONTH('Ownership Option 1'!$D$22),YEAR(BG771)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG771)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT771<$BV$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN771>='Ownership Option 2'!$D$25,BT771<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT771)=MONTH('Ownership Option 2'!$D25),YEAR($BT771)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT771+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT771+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT771)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT771)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY765:BY770)>0,IF(OR(MONTH(BT771)=6,MONTH(BT771)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT771)=6,MONTH(BT771)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT771)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT771)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE771<$BV$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN771>='Ownership Option 2'!$D$25,CE771<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK771)=MONTH('Ownership Option 2'!$D$25),YEAR($AK771)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE771+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE771+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE771)=6,MONTH(CE771)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE771)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP771<$BV$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN771>='Ownership Option 2'!$D$25,CP771<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK771)=MONTH('Ownership Option 2'!$D$25),YEAR($AK771)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP771+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP771>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP771)=6,MONTH(CP771)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP771)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA771<$BV$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA771>='Ownership Option 2'!$D$25,DA771<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA771)=MONTH('Ownership Option 2'!$D$25),YEAR($DA771)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA771<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA771>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA771)=MONTH('Ownership Option 2'!$D$22),YEAR($DA771)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA771>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA771)=MONTH('Ownership Option 2'!$D$22),YEAR(DA771)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA771)=MONTH('Ownership Option 2'!$D$22),YEAR(DA771)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA771)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN771<$DP$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN771>='Ownership Option 3'!$D$25,DN771<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 3'!$D$25),YEAR($DN771)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN771+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN771+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN771)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN771)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS765:DS770)>0,IF(OR(MONTH(DN771)=6,MONTH(DN771)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN771)=6,MONTH(DN771)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN771>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN771)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN771)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN771)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN771)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY771<$DP$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY771>='Ownership Option 3'!$D$25,DY771<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY771)=MONTH('Ownership Option 3'!$D$25),YEAR($DY771)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY771+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY771+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY771)=6,MONTH(DY771)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY771)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY771>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY771)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY771)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY771)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY771)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ771<$DP$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ771>='Ownership Option 3'!$D$25,EJ771<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ771)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ771)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ771+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ771>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ771)=6,MONTH(EJ771)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ771)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ771>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ771)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ771)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ771)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ771)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ771)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU771<$DP$19,$I771,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU771>='Ownership Option 3'!$D$25,EU771<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU771)=MONTH('Ownership Option 3'!$D$25),YEAR($EU771)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU771<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU771>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU771)=MONTH('Ownership Option 3'!$D$22),YEAR($EU771)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU771>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU771)=MONTH('Ownership Option 3'!$D$22),YEAR(EU771)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU771)=MONTH('Ownership Option 3'!$D$22),YEAR(EU771)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU771)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[752,"1962-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B776>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B776))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B776))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B776)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B776))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B776))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B776))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B776>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B776))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B776))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B776)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B776))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B776))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B776))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B776>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B776))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B776))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B776)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B776))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B776))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B776))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B776>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B776))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B776))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B776)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B776))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B776))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B776))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B776>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B776))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B776))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B776)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B776))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B776))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B776))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B776>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B776))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B776)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B776))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B776)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B776))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B776)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B776))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B776))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B776-TODAY())/365.25))),\"\")","v":""},0,0,null,"1962-09-01",{"$f":"IF(AND('Cash Flows'!$L776<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I776,\"\")","v":""},{"$f":"IFERROR(IF(M776=\"\",IF(AND(L776<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L776<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L776>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L776<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L776>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L776<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L776>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L776<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L776>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L776<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L776)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L776)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L776)=MONTH('Lease Option 1'!$D$13),YEAR($L776)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1962-09-01",{"$f":"IF(AND('Cash Flows'!$L776<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I776,\"\")","v":""},{"$f":"IFERROR(IF(T776=\"\",IF(AND(S776<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S776<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S776>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S776<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S776>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S776<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S776>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S776<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S776>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S776<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S776)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S776)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L776)=MONTH('Lease Option 2'!$D$13),YEAR($L776)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z776<$AB$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z776>='Ownership Option 1'!$D$25,Z776<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z776)=MONTH('Ownership Option 1'!$D$25),YEAR($L776)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z776+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z776+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z776)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z776)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE770:AE775)>0,IF(OR(MONTH(Z776)=6,MONTH(Z776)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z776)=6,MONTH(Z776)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z776)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z776>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z776)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z776)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z776)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z776)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1962-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK776<$AB$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN776>='Ownership Option 1'!$D$25,AK776<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK776)=MONTH('Ownership Option 1'!$D$25),YEAR($AK776)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK776+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK776+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK776)=6,MONTH(AK776)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK776)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV776<$AB$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN776>='Ownership Option 1'!$D$25,AV776<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK776)=MONTH('Ownership Option 1'!$D$25),YEAR($AK776)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV776+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV776>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV776)=6,MONTH(AV776)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV776)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG776<$AB$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN776>='Ownership Option 1'!$D$25,BG776<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK776)=MONTH('Ownership Option 1'!$D$25),YEAR($AK776)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG776<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG776>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 1'!$D$22),YEAR($DN776)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG776>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG776)=MONTH('Ownership Option 1'!$D$22),YEAR(BG776)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG776)=MONTH('Ownership Option 1'!$D$22),YEAR(BG776)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG776)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT776<$BV$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN776>='Ownership Option 2'!$D$25,BT776<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT776)=MONTH('Ownership Option 2'!$D25),YEAR($BT776)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT776+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT776+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT776)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT776)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY770:BY775)>0,IF(OR(MONTH(BT776)=6,MONTH(BT776)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT776)=6,MONTH(BT776)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT776)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT776)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE776<$BV$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN776>='Ownership Option 2'!$D$25,CE776<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK776)=MONTH('Ownership Option 2'!$D$25),YEAR($AK776)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE776+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE776+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE776)=6,MONTH(CE776)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE776)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP776<$BV$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN776>='Ownership Option 2'!$D$25,CP776<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK776)=MONTH('Ownership Option 2'!$D$25),YEAR($AK776)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP776+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP776>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP776)=6,MONTH(CP776)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP776)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA776<$BV$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA776>='Ownership Option 2'!$D$25,DA776<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA776)=MONTH('Ownership Option 2'!$D$25),YEAR($DA776)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA776<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA776>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA776)=MONTH('Ownership Option 2'!$D$22),YEAR($DA776)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA776>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA776)=MONTH('Ownership Option 2'!$D$22),YEAR(DA776)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA776)=MONTH('Ownership Option 2'!$D$22),YEAR(DA776)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA776)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN776<$DP$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN776>='Ownership Option 3'!$D$25,DN776<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 3'!$D$25),YEAR($DN776)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN776+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN776+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN776)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN776)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS770:DS775)>0,IF(OR(MONTH(DN776)=6,MONTH(DN776)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN776)=6,MONTH(DN776)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN776>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN776)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN776)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN776)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN776)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY776<$DP$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY776>='Ownership Option 3'!$D$25,DY776<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY776)=MONTH('Ownership Option 3'!$D$25),YEAR($DY776)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY776+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY776+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY776)=6,MONTH(DY776)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY776)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY776>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY776)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY776)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY776)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY776)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ776<$DP$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ776>='Ownership Option 3'!$D$25,EJ776<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ776)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ776)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ776+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ776>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ776)=6,MONTH(EJ776)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ776)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ776>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ776)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ776)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ776)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ776)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ776)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU776<$DP$19,$I776,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU776>='Ownership Option 3'!$D$25,EU776<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU776)=MONTH('Ownership Option 3'!$D$25),YEAR($EU776)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU776<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU776>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU776)=MONTH('Ownership Option 3'!$D$22),YEAR($EU776)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU776>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU776)=MONTH('Ownership Option 3'!$D$22),YEAR(EU776)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU776)=MONTH('Ownership Option 3'!$D$22),YEAR(EU776)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU776)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[755,"1962-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B779>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B779))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B779))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B779)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B779))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B779))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B779))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B779>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B779))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B779))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B779)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B779))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B779))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B779))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B779>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B779))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B779))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B779)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B779))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B779))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B779))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B779>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B779))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B779))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B779)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B779))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B779))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B779))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B779>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B779))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B779))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B779)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B779))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B779))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B779))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B779>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B779))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B779)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B779))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B779)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B779))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B779)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B779))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B779))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B779-TODAY())/365.25))),\"\")","v":""},0,0,null,"1962-12-01",{"$f":"IF(AND('Cash Flows'!$L779<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I779,\"\")","v":""},{"$f":"IFERROR(IF(M779=\"\",IF(AND(L779<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L779<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L779>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L779<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L779>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L779<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L779>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L779<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L779>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L779<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L779)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L779)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L779)=MONTH('Lease Option 1'!$D$13),YEAR($L779)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1962-12-01",{"$f":"IF(AND('Cash Flows'!$L779<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I779,\"\")","v":""},{"$f":"IFERROR(IF(T779=\"\",IF(AND(S779<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S779<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S779>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S779<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S779>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S779<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S779>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S779<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S779>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S779<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S779)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S779)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L779)=MONTH('Lease Option 2'!$D$13),YEAR($L779)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z779<$AB$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z779>='Ownership Option 1'!$D$25,Z779<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z779)=MONTH('Ownership Option 1'!$D$25),YEAR($L779)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z779+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z779+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z779)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z779)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE773:AE778)>0,IF(OR(MONTH(Z779)=6,MONTH(Z779)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z779)=6,MONTH(Z779)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z779)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z779>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z779)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z779)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z779)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z779)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1962-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK779<$AB$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN779>='Ownership Option 1'!$D$25,AK779<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK779)=MONTH('Ownership Option 1'!$D$25),YEAR($AK779)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK779+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK779+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK779)=6,MONTH(AK779)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK779)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV779<$AB$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN779>='Ownership Option 1'!$D$25,AV779<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK779)=MONTH('Ownership Option 1'!$D$25),YEAR($AK779)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV779+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV779>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV779)=6,MONTH(AV779)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV779)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG779<$AB$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN779>='Ownership Option 1'!$D$25,BG779<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK779)=MONTH('Ownership Option 1'!$D$25),YEAR($AK779)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG779<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG779>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 1'!$D$22),YEAR($DN779)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG779>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG779)=MONTH('Ownership Option 1'!$D$22),YEAR(BG779)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG779)=MONTH('Ownership Option 1'!$D$22),YEAR(BG779)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG779)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT779<$BV$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN779>='Ownership Option 2'!$D$25,BT779<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT779)=MONTH('Ownership Option 2'!$D25),YEAR($BT779)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT779+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT779+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT779)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT779)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY773:BY778)>0,IF(OR(MONTH(BT779)=6,MONTH(BT779)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT779)=6,MONTH(BT779)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT779)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT779)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE779<$BV$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN779>='Ownership Option 2'!$D$25,CE779<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK779)=MONTH('Ownership Option 2'!$D$25),YEAR($AK779)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE779+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE779+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE779)=6,MONTH(CE779)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE779)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP779<$BV$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN779>='Ownership Option 2'!$D$25,CP779<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK779)=MONTH('Ownership Option 2'!$D$25),YEAR($AK779)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP779+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP779>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP779)=6,MONTH(CP779)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP779)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA779<$BV$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA779>='Ownership Option 2'!$D$25,DA779<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA779)=MONTH('Ownership Option 2'!$D$25),YEAR($DA779)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA779<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA779>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA779)=MONTH('Ownership Option 2'!$D$22),YEAR($DA779)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA779>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA779)=MONTH('Ownership Option 2'!$D$22),YEAR(DA779)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA779)=MONTH('Ownership Option 2'!$D$22),YEAR(DA779)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA779)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1962-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN779<$DP$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN779>='Ownership Option 3'!$D$25,DN779<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 3'!$D$25),YEAR($DN779)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN779+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN779+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN779)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN779)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS773:DS778)>0,IF(OR(MONTH(DN779)=6,MONTH(DN779)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN779)=6,MONTH(DN779)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN779>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN779)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN779)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN779)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN779)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY779<$DP$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY779>='Ownership Option 3'!$D$25,DY779<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY779)=MONTH('Ownership Option 3'!$D$25),YEAR($DY779)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY779+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY779+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY779)=6,MONTH(DY779)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY779)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY779>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY779)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY779)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY779)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY779)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ779<$DP$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ779>='Ownership Option 3'!$D$25,EJ779<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ779)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ779)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ779+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ779>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ779)=6,MONTH(EJ779)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ779)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ779>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ779)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ779)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ779)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ779)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ779)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1962-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU779<$DP$19,$I779,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU779>='Ownership Option 3'!$D$25,EU779<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU779)=MONTH('Ownership Option 3'!$D$25),YEAR($EU779)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU779<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU779>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU779)=MONTH('Ownership Option 3'!$D$22),YEAR($EU779)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU779>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU779)=MONTH('Ownership Option 3'!$D$22),YEAR(EU779)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU779)=MONTH('Ownership Option 3'!$D$22),YEAR(EU779)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU779)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[763,"1963-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B787>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B787))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B787))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B787)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B787))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B787))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B787))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B787>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B787))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B787))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B787)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B787))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B787))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B787))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B787>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B787))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B787))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B787)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B787))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B787))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B787))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B787>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B787))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B787))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B787)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B787))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B787))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B787))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B787>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B787))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B787))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B787)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B787))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B787))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B787))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B787>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B787))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B787)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B787))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B787)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B787))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B787)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B787))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B787))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B787-TODAY())/365.25))),\"\")","v":""},0,0,null,"1963-08-01",{"$f":"IF(AND('Cash Flows'!$L787<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I787,\"\")","v":""},{"$f":"IFERROR(IF(M787=\"\",IF(AND(L787<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L787<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L787>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L787<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L787>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L787<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L787>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L787<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L787>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L787<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L787)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L787)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L787)=MONTH('Lease Option 1'!$D$13),YEAR($L787)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1963-08-01",{"$f":"IF(AND('Cash Flows'!$L787<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I787,\"\")","v":""},{"$f":"IFERROR(IF(T787=\"\",IF(AND(S787<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S787<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S787>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S787<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S787>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S787<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S787>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S787<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S787>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S787<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S787)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S787)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L787)=MONTH('Lease Option 2'!$D$13),YEAR($L787)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z787<$AB$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z787>='Ownership Option 1'!$D$25,Z787<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z787)=MONTH('Ownership Option 1'!$D$25),YEAR($L787)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z787+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z787+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z787)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z787)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE781:AE786)>0,IF(OR(MONTH(Z787)=6,MONTH(Z787)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z787)=6,MONTH(Z787)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z787)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z787>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z787)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z787)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z787)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z787)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1963-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK787<$AB$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN787>='Ownership Option 1'!$D$25,AK787<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK787)=MONTH('Ownership Option 1'!$D$25),YEAR($AK787)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK787+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK787+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK787)=6,MONTH(AK787)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK787)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV787<$AB$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN787>='Ownership Option 1'!$D$25,AV787<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK787)=MONTH('Ownership Option 1'!$D$25),YEAR($AK787)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV787+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV787>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV787)=6,MONTH(AV787)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV787)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG787<$AB$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN787>='Ownership Option 1'!$D$25,BG787<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK787)=MONTH('Ownership Option 1'!$D$25),YEAR($AK787)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG787<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG787>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 1'!$D$22),YEAR($DN787)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG787>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG787)=MONTH('Ownership Option 1'!$D$22),YEAR(BG787)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG787)=MONTH('Ownership Option 1'!$D$22),YEAR(BG787)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG787)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1963-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT787<$BV$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN787>='Ownership Option 2'!$D$25,BT787<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT787)=MONTH('Ownership Option 2'!$D25),YEAR($BT787)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT787+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT787+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT787)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT787)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY781:BY786)>0,IF(OR(MONTH(BT787)=6,MONTH(BT787)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT787)=6,MONTH(BT787)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT787)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT787)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE787<$BV$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN787>='Ownership Option 2'!$D$25,CE787<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK787)=MONTH('Ownership Option 2'!$D$25),YEAR($AK787)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE787+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE787+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE787)=6,MONTH(CE787)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE787)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP787<$BV$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN787>='Ownership Option 2'!$D$25,CP787<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK787)=MONTH('Ownership Option 2'!$D$25),YEAR($AK787)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP787+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP787>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP787)=6,MONTH(CP787)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP787)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA787<$BV$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA787>='Ownership Option 2'!$D$25,DA787<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA787)=MONTH('Ownership Option 2'!$D$25),YEAR($DA787)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA787<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA787>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA787)=MONTH('Ownership Option 2'!$D$22),YEAR($DA787)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA787>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA787)=MONTH('Ownership Option 2'!$D$22),YEAR(DA787)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA787)=MONTH('Ownership Option 2'!$D$22),YEAR(DA787)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA787)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1963-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN787<$DP$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN787>='Ownership Option 3'!$D$25,DN787<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 3'!$D$25),YEAR($DN787)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN787+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN787+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN787)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN787)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS781:DS786)>0,IF(OR(MONTH(DN787)=6,MONTH(DN787)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN787)=6,MONTH(DN787)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN787>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN787)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN787)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN787)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN787)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY787<$DP$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY787>='Ownership Option 3'!$D$25,DY787<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY787)=MONTH('Ownership Option 3'!$D$25),YEAR($DY787)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY787+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY787+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY787)=6,MONTH(DY787)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY787)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY787>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY787)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY787)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY787)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY787)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ787<$DP$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ787>='Ownership Option 3'!$D$25,EJ787<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ787)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ787)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ787+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ787>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ787)=6,MONTH(EJ787)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ787)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ787>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ787)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ787)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ787)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ787)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ787)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU787<$DP$19,$I787,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU787>='Ownership Option 3'!$D$25,EU787<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU787)=MONTH('Ownership Option 3'!$D$25),YEAR($EU787)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU787<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU787>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU787)=MONTH('Ownership Option 3'!$D$22),YEAR($EU787)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU787>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU787)=MONTH('Ownership Option 3'!$D$22),YEAR(EU787)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU787)=MONTH('Ownership Option 3'!$D$22),YEAR(EU787)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU787)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[764,"1963-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B788>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B788))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B788))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B788)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B788))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B788))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B788))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B788>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B788))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B788))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B788)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B788))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B788))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B788))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B788>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B788))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B788))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B788)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B788))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B788))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B788))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B788>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B788))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B788))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B788)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B788))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B788))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B788))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B788>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B788))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B788))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B788)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B788))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B788))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B788))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B788>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B788))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B788)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B788))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B788)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B788))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B788)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B788))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B788))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B788-TODAY())/365.25))),\"\")","v":""},0,0,null,"1963-09-01",{"$f":"IF(AND('Cash Flows'!$L788<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I788,\"\")","v":""},{"$f":"IFERROR(IF(M788=\"\",IF(AND(L788<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L788<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L788>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L788<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L788>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L788<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L788>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L788<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L788>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L788<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L788)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L788)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L788)=MONTH('Lease Option 1'!$D$13),YEAR($L788)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1963-09-01",{"$f":"IF(AND('Cash Flows'!$L788<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I788,\"\")","v":""},{"$f":"IFERROR(IF(T788=\"\",IF(AND(S788<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S788<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S788>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S788<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S788>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S788<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S788>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S788<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S788>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S788<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S788)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S788)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L788)=MONTH('Lease Option 2'!$D$13),YEAR($L788)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z788<$AB$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z788>='Ownership Option 1'!$D$25,Z788<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z788)=MONTH('Ownership Option 1'!$D$25),YEAR($L788)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z788+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z788+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z788)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z788)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE782:AE787)>0,IF(OR(MONTH(Z788)=6,MONTH(Z788)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z788)=6,MONTH(Z788)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z788)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z788>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z788)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z788)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z788)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z788)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1963-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK788<$AB$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN788>='Ownership Option 1'!$D$25,AK788<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK788)=MONTH('Ownership Option 1'!$D$25),YEAR($AK788)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK788+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK788+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK788)=6,MONTH(AK788)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK788)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV788<$AB$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN788>='Ownership Option 1'!$D$25,AV788<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK788)=MONTH('Ownership Option 1'!$D$25),YEAR($AK788)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV788+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV788>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV788)=6,MONTH(AV788)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV788)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG788<$AB$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN788>='Ownership Option 1'!$D$25,BG788<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK788)=MONTH('Ownership Option 1'!$D$25),YEAR($AK788)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG788<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG788>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 1'!$D$22),YEAR($DN788)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG788>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG788)=MONTH('Ownership Option 1'!$D$22),YEAR(BG788)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG788)=MONTH('Ownership Option 1'!$D$22),YEAR(BG788)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG788)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1963-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT788<$BV$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN788>='Ownership Option 2'!$D$25,BT788<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT788)=MONTH('Ownership Option 2'!$D25),YEAR($BT788)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT788+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT788+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT788)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT788)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY782:BY787)>0,IF(OR(MONTH(BT788)=6,MONTH(BT788)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT788)=6,MONTH(BT788)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT788)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT788)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE788<$BV$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN788>='Ownership Option 2'!$D$25,CE788<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK788)=MONTH('Ownership Option 2'!$D$25),YEAR($AK788)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE788+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE788+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE788)=6,MONTH(CE788)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE788)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP788<$BV$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN788>='Ownership Option 2'!$D$25,CP788<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK788)=MONTH('Ownership Option 2'!$D$25),YEAR($AK788)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP788+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP788>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP788)=6,MONTH(CP788)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP788)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA788<$BV$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA788>='Ownership Option 2'!$D$25,DA788<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA788)=MONTH('Ownership Option 2'!$D$25),YEAR($DA788)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA788<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA788>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA788)=MONTH('Ownership Option 2'!$D$22),YEAR($DA788)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA788>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA788)=MONTH('Ownership Option 2'!$D$22),YEAR(DA788)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA788)=MONTH('Ownership Option 2'!$D$22),YEAR(DA788)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA788)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1963-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN788<$DP$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN788>='Ownership Option 3'!$D$25,DN788<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 3'!$D$25),YEAR($DN788)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN788+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN788+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN788)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN788)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS782:DS787)>0,IF(OR(MONTH(DN788)=6,MONTH(DN788)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN788)=6,MONTH(DN788)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN788>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN788)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN788)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN788)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN788)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY788<$DP$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY788>='Ownership Option 3'!$D$25,DY788<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY788)=MONTH('Ownership Option 3'!$D$25),YEAR($DY788)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY788+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY788+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY788)=6,MONTH(DY788)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY788)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY788>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY788)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY788)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY788)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY788)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ788<$DP$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ788>='Ownership Option 3'!$D$25,EJ788<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ788)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ788)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ788+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ788>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ788)=6,MONTH(EJ788)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ788)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ788>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ788)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ788)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ788)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ788)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ788)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1963-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU788<$DP$19,$I788,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU788>='Ownership Option 3'!$D$25,EU788<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU788)=MONTH('Ownership Option 3'!$D$25),YEAR($EU788)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU788<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU788>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU788)=MONTH('Ownership Option 3'!$D$22),YEAR($EU788)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU788>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU788)=MONTH('Ownership Option 3'!$D$22),YEAR(EU788)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU788)=MONTH('Ownership Option 3'!$D$22),YEAR(EU788)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU788)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[769,"1964-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B793>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B793))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B793))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B793)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B793))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B793))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B793))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B793>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B793))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B793))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B793)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B793))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B793))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B793))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B793>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B793))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B793))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B793)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B793))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B793))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B793))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B793>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B793))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B793))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B793)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B793))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B793))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B793))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B793>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B793))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B793))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B793)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B793))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B793))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B793))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B793>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B793))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B793)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B793))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B793)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B793))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B793)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B793))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B793))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B793-TODAY())/365.25))),\"\")","v":""},0,0,null,"1964-02-01",{"$f":"IF(AND('Cash Flows'!$L793<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I793,\"\")","v":""},{"$f":"IFERROR(IF(M793=\"\",IF(AND(L793<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L793<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L793>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L793<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L793>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L793<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L793>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L793<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L793>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L793<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L793)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L793)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L793)=MONTH('Lease Option 1'!$D$13),YEAR($L793)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1964-02-01",{"$f":"IF(AND('Cash Flows'!$L793<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I793,\"\")","v":""},{"$f":"IFERROR(IF(T793=\"\",IF(AND(S793<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S793<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S793>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S793<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S793>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S793<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S793>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S793<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S793>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S793<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S793)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S793)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L793)=MONTH('Lease Option 2'!$D$13),YEAR($L793)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T793:V793),\"\")","v":0},0,null,"1964-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z793<$AB$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z793>='Ownership Option 1'!$D$25,Z793<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z793)=MONTH('Ownership Option 1'!$D$25),YEAR($L793)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA793:AC793),\"\")","v":0},{"$f":"IF(AND(Z793+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z793+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z793)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z793)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE787:AE792)>0,IF(OR(MONTH(Z793)=6,MONTH(Z793)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z793)=6,MONTH(Z793)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z793)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z793>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z793)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z793)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z793)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z793)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD793:AG793),\"\")","v":0},0,{"$f":"AH793-CB793","v":0},"1964-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK793<$AB$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN793>='Ownership Option 1'!$D$25,AK793<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK793)=MONTH('Ownership Option 1'!$D$25),YEAR($AK793)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL793:AN793),\"\")","v":0},{"$f":"IF(AND(AK793+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK793+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK793)=6,MONTH(AK793)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK793)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV793<$AB$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN793>='Ownership Option 1'!$D$25,AV793<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK793)=MONTH('Ownership Option 1'!$D$25),YEAR($AK793)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW793:AY793),\"\")","v":0},{"$f":"IF(AND(AV793+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV793>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV793)=6,MONTH(AV793)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV793)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG793<$AB$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN793>='Ownership Option 1'!$D$25,BG793<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK793)=MONTH('Ownership Option 1'!$D$25),YEAR($AK793)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH793:BJ793),\"\")","v":0},{"$f":"IF(AND(BG793<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG793>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 1'!$D$22),YEAR($DN793)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG793>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG793)=MONTH('Ownership Option 1'!$D$22),YEAR(BG793)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG793)=MONTH('Ownership Option 1'!$D$22),YEAR(BG793)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG793)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT793<$BV$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN793>='Ownership Option 2'!$D$25,BT793<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT793)=MONTH('Ownership Option 2'!$D25),YEAR($BT793)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT793+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT793+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT793)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT793)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY787:BY792)>0,IF(OR(MONTH(BT793)=6,MONTH(BT793)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT793)=6,MONTH(BT793)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT793)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT793)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX793:CA793),\"\")","v":0},0,null,"1964-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE793<$BV$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN793>='Ownership Option 2'!$D$25,CE793<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK793)=MONTH('Ownership Option 2'!$D$25),YEAR($AK793)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF793:CH793),\"\")","v":0},{"$f":"IF(AND(CE793+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE793+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE793)=6,MONTH(CE793)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE793)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP793<$BV$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN793>='Ownership Option 2'!$D$25,CP793<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK793)=MONTH('Ownership Option 2'!$D$25),YEAR($AK793)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ793:CS793),\"\")","v":0},{"$f":"IF(AND(CP793+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP793>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP793)=6,MONTH(CP793)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP793)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA793<$BV$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA793>='Ownership Option 2'!$D$25,DA793<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA793)=MONTH('Ownership Option 2'!$D$25),YEAR($DA793)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA793<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA793>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA793)=MONTH('Ownership Option 2'!$D$22),YEAR($DA793)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA793>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA793)=MONTH('Ownership Option 2'!$D$22),YEAR(DA793)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA793)=MONTH('Ownership Option 2'!$D$22),YEAR(DA793)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA793)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN793<$DP$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN793>='Ownership Option 3'!$D$25,DN793<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 3'!$D$25),YEAR($DN793)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN793+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN793+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN793)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN793)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS787:DS792)>0,IF(OR(MONTH(DN793)=6,MONTH(DN793)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN793)=6,MONTH(DN793)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN793>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN793)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN793)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN793)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN793)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR793:DU793),\"\")","v":0},0,null,"1964-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY793<$DP$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY793>='Ownership Option 3'!$D$25,DY793<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY793)=MONTH('Ownership Option 3'!$D$25),YEAR($DY793)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ793:EB793),\"\")","v":0},{"$f":"IF(AND(DY793+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY793+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY793)=6,MONTH(DY793)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY793)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY793>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY793)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY793)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY793)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY793)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ793<$DP$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ793>='Ownership Option 3'!$D$25,EJ793<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ793)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ793)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK793:EM793),\"\")","v":0},{"$f":"IF(AND(EJ793+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ793>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ793)=6,MONTH(EJ793)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ793)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ793>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ793)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ793)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ793)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ793)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ793)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU793<$DP$19,$I793,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU793>='Ownership Option 3'!$D$25,EU793<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU793)=MONTH('Ownership Option 3'!$D$25),YEAR($EU793)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV793:EX793),\"\")","v":0},{"$f":"IF(AND(EU793<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU793>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU793)=MONTH('Ownership Option 3'!$D$22),YEAR($EU793)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU793>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU793)=MONTH('Ownership Option 3'!$D$22),YEAR(EU793)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU793)=MONTH('Ownership Option 3'!$D$22),YEAR(EU793)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU793)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[774,"1964-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B798>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B798))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B798))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B798)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B798))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B798))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B798))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B798>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B798))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B798))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B798)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B798))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B798))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B798))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B798>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B798))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B798))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B798)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B798))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B798))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B798))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B798>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B798))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B798))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B798)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B798))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B798))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B798))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B798>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B798))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B798))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B798)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B798))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B798))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B798))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B798>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B798))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B798)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B798))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B798)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B798))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B798)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B798))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B798))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B798-TODAY())/365.25))),\"\")","v":""},0,0,null,"1964-07-01",{"$f":"IF(AND('Cash Flows'!$L798<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I798,\"\")","v":""},{"$f":"IFERROR(IF(M798=\"\",IF(AND(L798<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L798<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L798>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L798<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L798>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L798<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L798>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L798<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L798>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L798<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L798)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L798)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L798)=MONTH('Lease Option 1'!$D$13),YEAR($L798)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1964-07-01",{"$f":"IF(AND('Cash Flows'!$L798<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I798,\"\")","v":""},{"$f":"IFERROR(IF(T798=\"\",IF(AND(S798<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S798<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S798>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S798<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S798>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S798<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S798>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S798<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S798>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S798<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S798)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S798)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L798)=MONTH('Lease Option 2'!$D$13),YEAR($L798)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z798<$AB$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z798>='Ownership Option 1'!$D$25,Z798<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z798)=MONTH('Ownership Option 1'!$D$25),YEAR($L798)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z798+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z798+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z798)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z798)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE792:AE797)>0,IF(OR(MONTH(Z798)=6,MONTH(Z798)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z798)=6,MONTH(Z798)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z798)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z798>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z798)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z798)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z798)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z798)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1964-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK798<$AB$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN798>='Ownership Option 1'!$D$25,AK798<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK798)=MONTH('Ownership Option 1'!$D$25),YEAR($AK798)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK798+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK798+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK798)=6,MONTH(AK798)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK798)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV798<$AB$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN798>='Ownership Option 1'!$D$25,AV798<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK798)=MONTH('Ownership Option 1'!$D$25),YEAR($AK798)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV798+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV798>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV798)=6,MONTH(AV798)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV798)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG798<$AB$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN798>='Ownership Option 1'!$D$25,BG798<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK798)=MONTH('Ownership Option 1'!$D$25),YEAR($AK798)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG798<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG798>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 1'!$D$22),YEAR($DN798)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG798>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG798)=MONTH('Ownership Option 1'!$D$22),YEAR(BG798)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG798)=MONTH('Ownership Option 1'!$D$22),YEAR(BG798)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG798)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT798<$BV$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN798>='Ownership Option 2'!$D$25,BT798<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT798)=MONTH('Ownership Option 2'!$D25),YEAR($BT798)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT798+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT798+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT798)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT798)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY792:BY797)>0,IF(OR(MONTH(BT798)=6,MONTH(BT798)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT798)=6,MONTH(BT798)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT798)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT798)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE798<$BV$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN798>='Ownership Option 2'!$D$25,CE798<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK798)=MONTH('Ownership Option 2'!$D$25),YEAR($AK798)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE798+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE798+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE798)=6,MONTH(CE798)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE798)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP798<$BV$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN798>='Ownership Option 2'!$D$25,CP798<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK798)=MONTH('Ownership Option 2'!$D$25),YEAR($AK798)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP798+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP798>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP798)=6,MONTH(CP798)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP798)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA798<$BV$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA798>='Ownership Option 2'!$D$25,DA798<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA798)=MONTH('Ownership Option 2'!$D$25),YEAR($DA798)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA798<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA798>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA798)=MONTH('Ownership Option 2'!$D$22),YEAR($DA798)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA798>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA798)=MONTH('Ownership Option 2'!$D$22),YEAR(DA798)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA798)=MONTH('Ownership Option 2'!$D$22),YEAR(DA798)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA798)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN798<$DP$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN798>='Ownership Option 3'!$D$25,DN798<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 3'!$D$25),YEAR($DN798)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN798+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN798+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN798)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN798)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS792:DS797)>0,IF(OR(MONTH(DN798)=6,MONTH(DN798)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN798)=6,MONTH(DN798)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN798>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN798)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN798)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN798)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN798)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY798<$DP$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY798>='Ownership Option 3'!$D$25,DY798<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY798)=MONTH('Ownership Option 3'!$D$25),YEAR($DY798)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY798+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY798+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY798)=6,MONTH(DY798)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY798)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY798>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY798)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY798)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY798)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY798)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ798<$DP$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ798>='Ownership Option 3'!$D$25,EJ798<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ798)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ798)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ798+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ798>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ798)=6,MONTH(EJ798)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ798)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ798>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ798)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ798)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ798)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ798)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ798)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU798<$DP$19,$I798,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU798>='Ownership Option 3'!$D$25,EU798<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU798)=MONTH('Ownership Option 3'!$D$25),YEAR($EU798)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU798<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU798>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU798)=MONTH('Ownership Option 3'!$D$22),YEAR($EU798)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU798>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU798)=MONTH('Ownership Option 3'!$D$22),YEAR(EU798)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU798)=MONTH('Ownership Option 3'!$D$22),YEAR(EU798)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU798)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[779,"1964-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B803>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B803))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B803))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B803)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B803))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B803))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B803))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B803>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B803))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B803))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B803)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B803))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B803))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B803))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B803>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B803))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B803))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B803)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B803))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B803))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B803))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B803>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B803))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B803))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B803)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B803))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B803))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B803))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B803>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B803))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B803))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B803)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B803))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B803))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B803))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B803>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B803))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B803)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B803))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B803)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B803))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B803)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B803))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B803))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B803-TODAY())/365.25))),\"\")","v":""},0,0,null,"1964-12-01",{"$f":"IF(AND('Cash Flows'!$L803<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I803,\"\")","v":""},{"$f":"IFERROR(IF(M803=\"\",IF(AND(L803<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L803<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L803>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L803<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L803>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L803<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L803>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L803<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L803>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L803<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L803)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L803)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L803)=MONTH('Lease Option 1'!$D$13),YEAR($L803)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1964-12-01",{"$f":"IF(AND('Cash Flows'!$L803<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I803,\"\")","v":""},{"$f":"IFERROR(IF(T803=\"\",IF(AND(S803<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S803<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S803>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S803<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S803>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S803<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S803>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S803<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S803>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S803<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S803)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S803)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L803)=MONTH('Lease Option 2'!$D$13),YEAR($L803)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z803<$AB$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z803>='Ownership Option 1'!$D$25,Z803<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z803)=MONTH('Ownership Option 1'!$D$25),YEAR($L803)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z803+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z803+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z803)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z803)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE797:AE802)>0,IF(OR(MONTH(Z803)=6,MONTH(Z803)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z803)=6,MONTH(Z803)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z803)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z803>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z803)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z803)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z803)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z803)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1964-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK803<$AB$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN803>='Ownership Option 1'!$D$25,AK803<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK803)=MONTH('Ownership Option 1'!$D$25),YEAR($AK803)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK803+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK803+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK803)=6,MONTH(AK803)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK803)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV803<$AB$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN803>='Ownership Option 1'!$D$25,AV803<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK803)=MONTH('Ownership Option 1'!$D$25),YEAR($AK803)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV803+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV803>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV803)=6,MONTH(AV803)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV803)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG803<$AB$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN803>='Ownership Option 1'!$D$25,BG803<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK803)=MONTH('Ownership Option 1'!$D$25),YEAR($AK803)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG803<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG803>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 1'!$D$22),YEAR($DN803)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG803>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG803)=MONTH('Ownership Option 1'!$D$22),YEAR(BG803)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG803)=MONTH('Ownership Option 1'!$D$22),YEAR(BG803)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG803)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT803<$BV$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN803>='Ownership Option 2'!$D$25,BT803<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT803)=MONTH('Ownership Option 2'!$D25),YEAR($BT803)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT803+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT803+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT803)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT803)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY797:BY802)>0,IF(OR(MONTH(BT803)=6,MONTH(BT803)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT803)=6,MONTH(BT803)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT803)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT803)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE803<$BV$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN803>='Ownership Option 2'!$D$25,CE803<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK803)=MONTH('Ownership Option 2'!$D$25),YEAR($AK803)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE803+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE803+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE803)=6,MONTH(CE803)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE803)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP803<$BV$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN803>='Ownership Option 2'!$D$25,CP803<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK803)=MONTH('Ownership Option 2'!$D$25),YEAR($AK803)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP803+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP803>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP803)=6,MONTH(CP803)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP803)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA803<$BV$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA803>='Ownership Option 2'!$D$25,DA803<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA803)=MONTH('Ownership Option 2'!$D$25),YEAR($DA803)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA803<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA803>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA803)=MONTH('Ownership Option 2'!$D$22),YEAR($DA803)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA803>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA803)=MONTH('Ownership Option 2'!$D$22),YEAR(DA803)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA803)=MONTH('Ownership Option 2'!$D$22),YEAR(DA803)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA803)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1964-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN803<$DP$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN803>='Ownership Option 3'!$D$25,DN803<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 3'!$D$25),YEAR($DN803)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN803+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN803+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN803)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN803)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS797:DS802)>0,IF(OR(MONTH(DN803)=6,MONTH(DN803)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN803)=6,MONTH(DN803)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN803>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN803)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN803)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN803)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN803)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY803<$DP$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY803>='Ownership Option 3'!$D$25,DY803<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY803)=MONTH('Ownership Option 3'!$D$25),YEAR($DY803)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY803+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY803+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY803)=6,MONTH(DY803)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY803)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY803>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY803)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY803)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY803)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY803)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ803<$DP$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ803>='Ownership Option 3'!$D$25,EJ803<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ803)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ803)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ803+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ803>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ803)=6,MONTH(EJ803)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ803)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ803>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ803)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ803)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ803)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ803)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ803)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1964-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU803<$DP$19,$I803,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU803>='Ownership Option 3'!$D$25,EU803<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU803)=MONTH('Ownership Option 3'!$D$25),YEAR($EU803)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU803<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU803>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU803)=MONTH('Ownership Option 3'!$D$22),YEAR($EU803)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU803>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU803)=MONTH('Ownership Option 3'!$D$22),YEAR(EU803)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU803)=MONTH('Ownership Option 3'!$D$22),YEAR(EU803)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU803)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[780,"1965-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B804>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B804))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B804))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B804)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B804))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B804))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B804))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B804>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B804))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B804))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B804)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B804))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B804))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B804))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B804>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B804))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B804))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B804)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B804))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B804))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B804))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B804>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B804))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B804))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B804)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B804))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B804))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B804))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B804>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B804))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B804))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B804)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B804))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B804))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B804))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B804>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B804))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B804)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B804))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B804)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B804))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B804)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B804))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B804))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B804-TODAY())/365.25))),\"\")","v":""},0,0,null,"1965-01-01",{"$f":"IF(AND('Cash Flows'!$L804<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I804,\"\")","v":""},{"$f":"IFERROR(IF(M804=\"\",IF(AND(L804<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L804<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L804>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L804<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L804>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L804<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L804>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L804<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L804>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L804<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L804)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L804)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L804)=MONTH('Lease Option 1'!$D$13),YEAR($L804)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1965-01-01",{"$f":"IF(AND('Cash Flows'!$L804<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I804,\"\")","v":""},{"$f":"IFERROR(IF(T804=\"\",IF(AND(S804<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S804<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S804>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S804<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S804>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S804<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S804>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S804<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S804>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S804<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S804)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S804)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L804)=MONTH('Lease Option 2'!$D$13),YEAR($L804)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z804<$AB$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z804>='Ownership Option 1'!$D$25,Z804<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z804)=MONTH('Ownership Option 1'!$D$25),YEAR($L804)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z804+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z804+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z804)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z804)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE798:AE803)>0,IF(OR(MONTH(Z804)=6,MONTH(Z804)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z804)=6,MONTH(Z804)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z804)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z804>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z804)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z804)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z804)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z804)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1965-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK804<$AB$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN804>='Ownership Option 1'!$D$25,AK804<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK804)=MONTH('Ownership Option 1'!$D$25),YEAR($AK804)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK804+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK804+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK804)=6,MONTH(AK804)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK804)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV804<$AB$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN804>='Ownership Option 1'!$D$25,AV804<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK804)=MONTH('Ownership Option 1'!$D$25),YEAR($AK804)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV804+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV804>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV804)=6,MONTH(AV804)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV804)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG804<$AB$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN804>='Ownership Option 1'!$D$25,BG804<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK804)=MONTH('Ownership Option 1'!$D$25),YEAR($AK804)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG804<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG804>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 1'!$D$22),YEAR($DN804)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG804>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG804)=MONTH('Ownership Option 1'!$D$22),YEAR(BG804)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG804)=MONTH('Ownership Option 1'!$D$22),YEAR(BG804)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG804)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT804<$BV$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN804>='Ownership Option 2'!$D$25,BT804<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT804)=MONTH('Ownership Option 2'!$D25),YEAR($BT804)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT804+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT804+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT804)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT804)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY798:BY803)>0,IF(OR(MONTH(BT804)=6,MONTH(BT804)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT804)=6,MONTH(BT804)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT804)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT804)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE804<$BV$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN804>='Ownership Option 2'!$D$25,CE804<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK804)=MONTH('Ownership Option 2'!$D$25),YEAR($AK804)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE804+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE804+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE804)=6,MONTH(CE804)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE804)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP804<$BV$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN804>='Ownership Option 2'!$D$25,CP804<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK804)=MONTH('Ownership Option 2'!$D$25),YEAR($AK804)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP804+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP804>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP804)=6,MONTH(CP804)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP804)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA804<$BV$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA804>='Ownership Option 2'!$D$25,DA804<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA804)=MONTH('Ownership Option 2'!$D$25),YEAR($DA804)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA804<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA804>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA804)=MONTH('Ownership Option 2'!$D$22),YEAR($DA804)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA804>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA804)=MONTH('Ownership Option 2'!$D$22),YEAR(DA804)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA804)=MONTH('Ownership Option 2'!$D$22),YEAR(DA804)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA804)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN804<$DP$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN804>='Ownership Option 3'!$D$25,DN804<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 3'!$D$25),YEAR($DN804)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN804+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN804+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN804)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN804)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS798:DS803)>0,IF(OR(MONTH(DN804)=6,MONTH(DN804)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN804)=6,MONTH(DN804)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN804>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN804)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN804)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN804)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN804)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY804<$DP$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY804>='Ownership Option 3'!$D$25,DY804<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY804)=MONTH('Ownership Option 3'!$D$25),YEAR($DY804)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY804+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY804+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY804)=6,MONTH(DY804)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY804)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY804>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY804)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY804)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY804)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY804)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ804<$DP$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ804>='Ownership Option 3'!$D$25,EJ804<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ804)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ804)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ804+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ804>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ804)=6,MONTH(EJ804)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ804)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ804>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ804)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ804)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ804)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ804)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ804)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU804<$DP$19,$I804,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU804>='Ownership Option 3'!$D$25,EU804<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU804)=MONTH('Ownership Option 3'!$D$25),YEAR($EU804)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU804<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU804>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU804)=MONTH('Ownership Option 3'!$D$22),YEAR($EU804)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU804>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU804)=MONTH('Ownership Option 3'!$D$22),YEAR(EU804)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU804)=MONTH('Ownership Option 3'!$D$22),YEAR(EU804)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU804)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[785,"1965-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B809>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B809))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B809))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B809)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B809))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B809))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B809))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B809>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B809))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B809))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B809)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B809))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B809))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B809))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B809>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B809))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B809))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B809)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B809))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B809))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B809))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B809>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B809))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B809))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B809)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B809))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B809))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B809))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B809>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B809))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B809))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B809)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B809))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B809))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B809))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B809>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B809))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B809)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B809))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B809)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B809))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B809)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B809))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B809))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B809-TODAY())/365.25))),\"\")","v":""},0,0,null,"1965-06-01",{"$f":"IF(AND('Cash Flows'!$L809<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I809,\"\")","v":""},{"$f":"IFERROR(IF(M809=\"\",IF(AND(L809<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L809<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L809>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L809<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L809>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L809<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L809>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L809<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L809>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L809<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L809)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L809)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L809)=MONTH('Lease Option 1'!$D$13),YEAR($L809)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1965-06-01",{"$f":"IF(AND('Cash Flows'!$L809<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I809,\"\")","v":""},{"$f":"IFERROR(IF(T809=\"\",IF(AND(S809<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S809<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S809>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S809<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S809>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S809<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S809>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S809<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S809>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S809<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S809)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S809)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L809)=MONTH('Lease Option 2'!$D$13),YEAR($L809)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z809<$AB$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z809>='Ownership Option 1'!$D$25,Z809<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z809)=MONTH('Ownership Option 1'!$D$25),YEAR($L809)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z809+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z809+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z809)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z809)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE803:AE808)>0,IF(OR(MONTH(Z809)=6,MONTH(Z809)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z809)=6,MONTH(Z809)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z809)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z809>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z809)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z809)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z809)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z809)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1965-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK809<$AB$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN809>='Ownership Option 1'!$D$25,AK809<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK809)=MONTH('Ownership Option 1'!$D$25),YEAR($AK809)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK809+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK809+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK809)=6,MONTH(AK809)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK809)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV809<$AB$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN809>='Ownership Option 1'!$D$25,AV809<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK809)=MONTH('Ownership Option 1'!$D$25),YEAR($AK809)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV809+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV809>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV809)=6,MONTH(AV809)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV809)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG809<$AB$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN809>='Ownership Option 1'!$D$25,BG809<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK809)=MONTH('Ownership Option 1'!$D$25),YEAR($AK809)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG809<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG809>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 1'!$D$22),YEAR($DN809)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG809>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG809)=MONTH('Ownership Option 1'!$D$22),YEAR(BG809)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG809)=MONTH('Ownership Option 1'!$D$22),YEAR(BG809)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG809)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT809<$BV$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN809>='Ownership Option 2'!$D$25,BT809<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT809)=MONTH('Ownership Option 2'!$D25),YEAR($BT809)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT809+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT809+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT809)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT809)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY803:BY808)>0,IF(OR(MONTH(BT809)=6,MONTH(BT809)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT809)=6,MONTH(BT809)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT809)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT809)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE809<$BV$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN809>='Ownership Option 2'!$D$25,CE809<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK809)=MONTH('Ownership Option 2'!$D$25),YEAR($AK809)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE809+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE809+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE809)=6,MONTH(CE809)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE809)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP809<$BV$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN809>='Ownership Option 2'!$D$25,CP809<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK809)=MONTH('Ownership Option 2'!$D$25),YEAR($AK809)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP809+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP809>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP809)=6,MONTH(CP809)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP809)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA809<$BV$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA809>='Ownership Option 2'!$D$25,DA809<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA809)=MONTH('Ownership Option 2'!$D$25),YEAR($DA809)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA809<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA809>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA809)=MONTH('Ownership Option 2'!$D$22),YEAR($DA809)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA809>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA809)=MONTH('Ownership Option 2'!$D$22),YEAR(DA809)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA809)=MONTH('Ownership Option 2'!$D$22),YEAR(DA809)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA809)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN809<$DP$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN809>='Ownership Option 3'!$D$25,DN809<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 3'!$D$25),YEAR($DN809)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN809+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN809+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN809)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN809)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS803:DS808)>0,IF(OR(MONTH(DN809)=6,MONTH(DN809)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN809)=6,MONTH(DN809)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN809>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN809)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN809)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN809)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN809)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY809<$DP$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY809>='Ownership Option 3'!$D$25,DY809<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY809)=MONTH('Ownership Option 3'!$D$25),YEAR($DY809)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY809+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY809+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY809)=6,MONTH(DY809)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY809)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY809>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY809)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY809)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY809)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY809)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ809<$DP$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ809>='Ownership Option 3'!$D$25,EJ809<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ809)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ809)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ809+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ809>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ809)=6,MONTH(EJ809)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ809)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ809>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ809)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ809)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ809)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ809)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ809)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU809<$DP$19,$I809,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU809>='Ownership Option 3'!$D$25,EU809<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU809)=MONTH('Ownership Option 3'!$D$25),YEAR($EU809)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU809<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU809>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU809)=MONTH('Ownership Option 3'!$D$22),YEAR($EU809)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU809>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU809)=MONTH('Ownership Option 3'!$D$22),YEAR(EU809)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU809)=MONTH('Ownership Option 3'!$D$22),YEAR(EU809)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU809)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[790,"1965-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B814>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B814))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B814))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B814)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B814))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B814))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B814))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B814>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B814))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B814))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B814)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B814))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B814))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B814))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B814>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B814))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B814))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B814)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B814))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B814))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B814))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B814>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B814))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B814))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B814)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B814))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B814))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B814))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B814>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B814))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B814))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B814)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B814))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B814))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B814))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B814>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B814))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B814)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B814))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B814)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B814))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B814)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B814))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B814))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B814-TODAY())/365.25))),\"\")","v":""},0,0,null,"1965-11-01",{"$f":"IF(AND('Cash Flows'!$L814<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I814,\"\")","v":""},{"$f":"IFERROR(IF(M814=\"\",IF(AND(L814<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L814<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L814>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L814<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L814>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L814<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L814>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L814<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L814>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L814<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L814)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L814)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L814)=MONTH('Lease Option 1'!$D$13),YEAR($L814)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1965-11-01",{"$f":"IF(AND('Cash Flows'!$L814<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I814,\"\")","v":""},{"$f":"IFERROR(IF(T814=\"\",IF(AND(S814<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S814<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S814>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S814<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S814>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S814<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S814>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S814<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S814>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S814<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S814)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S814)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L814)=MONTH('Lease Option 2'!$D$13),YEAR($L814)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z814<$AB$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z814>='Ownership Option 1'!$D$25,Z814<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z814)=MONTH('Ownership Option 1'!$D$25),YEAR($L814)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z814+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z814+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z814)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z814)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE808:AE813)>0,IF(OR(MONTH(Z814)=6,MONTH(Z814)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z814)=6,MONTH(Z814)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z814)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z814>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z814)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z814)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z814)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z814)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1965-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK814<$AB$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN814>='Ownership Option 1'!$D$25,AK814<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK814)=MONTH('Ownership Option 1'!$D$25),YEAR($AK814)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK814+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK814+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK814)=6,MONTH(AK814)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK814)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV814<$AB$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN814>='Ownership Option 1'!$D$25,AV814<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK814)=MONTH('Ownership Option 1'!$D$25),YEAR($AK814)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV814+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV814>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV814)=6,MONTH(AV814)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV814)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG814<$AB$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN814>='Ownership Option 1'!$D$25,BG814<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK814)=MONTH('Ownership Option 1'!$D$25),YEAR($AK814)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG814<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG814>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 1'!$D$22),YEAR($DN814)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG814>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG814)=MONTH('Ownership Option 1'!$D$22),YEAR(BG814)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG814)=MONTH('Ownership Option 1'!$D$22),YEAR(BG814)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG814)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT814<$BV$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN814>='Ownership Option 2'!$D$25,BT814<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT814)=MONTH('Ownership Option 2'!$D25),YEAR($BT814)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT814+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT814+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT814)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT814)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY808:BY813)>0,IF(OR(MONTH(BT814)=6,MONTH(BT814)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT814)=6,MONTH(BT814)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT814)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT814)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE814<$BV$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN814>='Ownership Option 2'!$D$25,CE814<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK814)=MONTH('Ownership Option 2'!$D$25),YEAR($AK814)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE814+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE814+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE814)=6,MONTH(CE814)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE814)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP814<$BV$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN814>='Ownership Option 2'!$D$25,CP814<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK814)=MONTH('Ownership Option 2'!$D$25),YEAR($AK814)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP814+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP814>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP814)=6,MONTH(CP814)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP814)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA814<$BV$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA814>='Ownership Option 2'!$D$25,DA814<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA814)=MONTH('Ownership Option 2'!$D$25),YEAR($DA814)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA814<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA814>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA814)=MONTH('Ownership Option 2'!$D$22),YEAR($DA814)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA814>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA814)=MONTH('Ownership Option 2'!$D$22),YEAR(DA814)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA814)=MONTH('Ownership Option 2'!$D$22),YEAR(DA814)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA814)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1965-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN814<$DP$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN814>='Ownership Option 3'!$D$25,DN814<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 3'!$D$25),YEAR($DN814)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN814+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN814+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN814)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN814)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS808:DS813)>0,IF(OR(MONTH(DN814)=6,MONTH(DN814)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN814)=6,MONTH(DN814)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN814>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN814)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN814)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN814)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN814)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY814<$DP$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY814>='Ownership Option 3'!$D$25,DY814<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY814)=MONTH('Ownership Option 3'!$D$25),YEAR($DY814)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY814+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY814+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY814)=6,MONTH(DY814)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY814)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY814>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY814)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY814)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY814)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY814)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ814<$DP$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ814>='Ownership Option 3'!$D$25,EJ814<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ814)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ814)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ814+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ814>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ814)=6,MONTH(EJ814)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ814)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ814>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ814)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ814)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ814)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ814)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ814)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1965-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU814<$DP$19,$I814,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU814>='Ownership Option 3'!$D$25,EU814<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU814)=MONTH('Ownership Option 3'!$D$25),YEAR($EU814)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU814<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU814>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU814)=MONTH('Ownership Option 3'!$D$22),YEAR($EU814)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU814>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU814)=MONTH('Ownership Option 3'!$D$22),YEAR(EU814)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU814)=MONTH('Ownership Option 3'!$D$22),YEAR(EU814)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU814)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[795,"1966-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B819>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B819))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B819))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B819)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B819))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B819))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B819))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B819>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B819))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B819))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B819)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B819))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B819))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B819))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B819>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B819))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B819))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B819)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B819))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B819))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B819))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B819>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B819))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B819))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B819)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B819))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B819))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B819))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B819>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B819))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B819))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B819)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B819))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B819))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B819))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B819>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B819))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B819)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B819))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B819)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B819))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B819)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B819))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B819))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B819-TODAY())/365.25))),\"\")","v":""},0,0,null,"1966-04-01",{"$f":"IF(AND('Cash Flows'!$L819<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I819,\"\")","v":""},{"$f":"IFERROR(IF(M819=\"\",IF(AND(L819<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L819<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L819>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L819<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L819>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L819<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L819>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L819<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L819>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L819<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L819)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L819)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L819)=MONTH('Lease Option 1'!$D$13),YEAR($L819)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1966-04-01",{"$f":"IF(AND('Cash Flows'!$L819<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I819,\"\")","v":""},{"$f":"IFERROR(IF(T819=\"\",IF(AND(S819<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S819<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S819>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S819<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S819>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S819<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S819>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S819<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S819>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S819<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S819)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S819)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L819)=MONTH('Lease Option 2'!$D$13),YEAR($L819)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z819<$AB$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z819>='Ownership Option 1'!$D$25,Z819<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z819)=MONTH('Ownership Option 1'!$D$25),YEAR($L819)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z819+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z819+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z819)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z819)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE813:AE818)>0,IF(OR(MONTH(Z819)=6,MONTH(Z819)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z819)=6,MONTH(Z819)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z819)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z819>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z819)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z819)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z819)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z819)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1966-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK819<$AB$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN819>='Ownership Option 1'!$D$25,AK819<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK819)=MONTH('Ownership Option 1'!$D$25),YEAR($AK819)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK819+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK819+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK819)=6,MONTH(AK819)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK819)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV819<$AB$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN819>='Ownership Option 1'!$D$25,AV819<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK819)=MONTH('Ownership Option 1'!$D$25),YEAR($AK819)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV819+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV819>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV819)=6,MONTH(AV819)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV819)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG819<$AB$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN819>='Ownership Option 1'!$D$25,BG819<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK819)=MONTH('Ownership Option 1'!$D$25),YEAR($AK819)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG819<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG819>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 1'!$D$22),YEAR($DN819)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG819>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG819)=MONTH('Ownership Option 1'!$D$22),YEAR(BG819)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG819)=MONTH('Ownership Option 1'!$D$22),YEAR(BG819)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG819)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT819<$BV$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN819>='Ownership Option 2'!$D$25,BT819<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT819)=MONTH('Ownership Option 2'!$D25),YEAR($BT819)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT819+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT819+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT819)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT819)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY813:BY818)>0,IF(OR(MONTH(BT819)=6,MONTH(BT819)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT819)=6,MONTH(BT819)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT819)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT819)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE819<$BV$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN819>='Ownership Option 2'!$D$25,CE819<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK819)=MONTH('Ownership Option 2'!$D$25),YEAR($AK819)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE819+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE819+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE819)=6,MONTH(CE819)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE819)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP819<$BV$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN819>='Ownership Option 2'!$D$25,CP819<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK819)=MONTH('Ownership Option 2'!$D$25),YEAR($AK819)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP819+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP819>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP819)=6,MONTH(CP819)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP819)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA819<$BV$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA819>='Ownership Option 2'!$D$25,DA819<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA819)=MONTH('Ownership Option 2'!$D$25),YEAR($DA819)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA819<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA819>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA819)=MONTH('Ownership Option 2'!$D$22),YEAR($DA819)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA819>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA819)=MONTH('Ownership Option 2'!$D$22),YEAR(DA819)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA819)=MONTH('Ownership Option 2'!$D$22),YEAR(DA819)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA819)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN819<$DP$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN819>='Ownership Option 3'!$D$25,DN819<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 3'!$D$25),YEAR($DN819)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN819+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN819+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN819)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN819)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS813:DS818)>0,IF(OR(MONTH(DN819)=6,MONTH(DN819)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN819)=6,MONTH(DN819)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN819>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN819)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN819)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN819)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN819)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY819<$DP$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY819>='Ownership Option 3'!$D$25,DY819<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY819)=MONTH('Ownership Option 3'!$D$25),YEAR($DY819)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY819+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY819+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY819)=6,MONTH(DY819)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY819)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY819>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY819)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY819)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY819)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY819)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ819<$DP$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ819>='Ownership Option 3'!$D$25,EJ819<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ819)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ819)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ819+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ819>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ819)=6,MONTH(EJ819)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ819)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ819>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ819)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ819)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ819)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ819)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ819)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU819<$DP$19,$I819,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU819>='Ownership Option 3'!$D$25,EU819<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU819)=MONTH('Ownership Option 3'!$D$25),YEAR($EU819)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU819<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU819>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU819)=MONTH('Ownership Option 3'!$D$22),YEAR($EU819)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU819>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU819)=MONTH('Ownership Option 3'!$D$22),YEAR(EU819)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU819)=MONTH('Ownership Option 3'!$D$22),YEAR(EU819)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU819)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[800,"1966-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B824>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B824))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B824))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B824)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B824))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B824))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B824))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B824>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B824))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B824))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B824)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B824))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B824))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B824))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B824>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B824))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B824))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B824)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B824))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B824))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B824))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B824>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B824))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B824))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B824)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B824))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B824))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B824))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B824>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B824))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B824))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B824)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B824))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B824))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B824))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B824>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B824))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B824)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B824))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B824)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B824))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B824)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B824))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B824))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B824-TODAY())/365.25))),\"\")","v":""},0,0,null,"1966-09-01",{"$f":"IF(AND('Cash Flows'!$L824<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I824,\"\")","v":""},{"$f":"IFERROR(IF(M824=\"\",IF(AND(L824<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L824<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L824>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L824<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L824>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L824<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L824>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L824<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L824>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L824<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L824)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L824)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L824)=MONTH('Lease Option 1'!$D$13),YEAR($L824)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1966-09-01",{"$f":"IF(AND('Cash Flows'!$L824<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I824,\"\")","v":""},{"$f":"IFERROR(IF(T824=\"\",IF(AND(S824<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S824<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S824>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S824<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S824>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S824<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S824>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S824<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S824>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S824<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S824)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S824)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L824)=MONTH('Lease Option 2'!$D$13),YEAR($L824)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z824<$AB$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z824>='Ownership Option 1'!$D$25,Z824<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z824)=MONTH('Ownership Option 1'!$D$25),YEAR($L824)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z824+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z824+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z824)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z824)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE818:AE823)>0,IF(OR(MONTH(Z824)=6,MONTH(Z824)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z824)=6,MONTH(Z824)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z824)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z824>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z824)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z824)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z824)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z824)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1966-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK824<$AB$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN824>='Ownership Option 1'!$D$25,AK824<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK824)=MONTH('Ownership Option 1'!$D$25),YEAR($AK824)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK824+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK824+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK824)=6,MONTH(AK824)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK824)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV824<$AB$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN824>='Ownership Option 1'!$D$25,AV824<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK824)=MONTH('Ownership Option 1'!$D$25),YEAR($AK824)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV824+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV824>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV824)=6,MONTH(AV824)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV824)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG824<$AB$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN824>='Ownership Option 1'!$D$25,BG824<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK824)=MONTH('Ownership Option 1'!$D$25),YEAR($AK824)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG824<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG824>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 1'!$D$22),YEAR($DN824)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG824>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG824)=MONTH('Ownership Option 1'!$D$22),YEAR(BG824)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG824)=MONTH('Ownership Option 1'!$D$22),YEAR(BG824)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG824)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT824<$BV$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN824>='Ownership Option 2'!$D$25,BT824<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT824)=MONTH('Ownership Option 2'!$D25),YEAR($BT824)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT824+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT824+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT824)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT824)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY818:BY823)>0,IF(OR(MONTH(BT824)=6,MONTH(BT824)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT824)=6,MONTH(BT824)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT824)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT824)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE824<$BV$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN824>='Ownership Option 2'!$D$25,CE824<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK824)=MONTH('Ownership Option 2'!$D$25),YEAR($AK824)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE824+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE824+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE824)=6,MONTH(CE824)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE824)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP824<$BV$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN824>='Ownership Option 2'!$D$25,CP824<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK824)=MONTH('Ownership Option 2'!$D$25),YEAR($AK824)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP824+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP824>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP824)=6,MONTH(CP824)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP824)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA824<$BV$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA824>='Ownership Option 2'!$D$25,DA824<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA824)=MONTH('Ownership Option 2'!$D$25),YEAR($DA824)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA824<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA824>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA824)=MONTH('Ownership Option 2'!$D$22),YEAR($DA824)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA824>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA824)=MONTH('Ownership Option 2'!$D$22),YEAR(DA824)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA824)=MONTH('Ownership Option 2'!$D$22),YEAR(DA824)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA824)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN824<$DP$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN824>='Ownership Option 3'!$D$25,DN824<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 3'!$D$25),YEAR($DN824)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN824+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN824+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN824)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN824)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS818:DS823)>0,IF(OR(MONTH(DN824)=6,MONTH(DN824)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN824)=6,MONTH(DN824)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN824>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN824)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN824)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN824)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN824)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY824<$DP$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY824>='Ownership Option 3'!$D$25,DY824<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY824)=MONTH('Ownership Option 3'!$D$25),YEAR($DY824)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY824+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY824+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY824)=6,MONTH(DY824)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY824)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY824>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY824)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY824)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY824)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY824)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ824<$DP$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ824>='Ownership Option 3'!$D$25,EJ824<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ824)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ824)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ824+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ824>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ824)=6,MONTH(EJ824)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ824)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ824>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ824)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ824)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ824)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ824)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ824)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU824<$DP$19,$I824,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU824>='Ownership Option 3'!$D$25,EU824<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU824)=MONTH('Ownership Option 3'!$D$25),YEAR($EU824)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU824<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU824>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU824)=MONTH('Ownership Option 3'!$D$22),YEAR($EU824)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU824>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU824)=MONTH('Ownership Option 3'!$D$22),YEAR(EU824)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU824)=MONTH('Ownership Option 3'!$D$22),YEAR(EU824)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU824)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[802,"1966-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B826>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B826))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B826))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B826)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B826))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B826))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B826))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B826>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B826))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B826))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B826)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B826))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B826))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B826))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B826>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B826))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B826))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B826)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B826))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B826))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B826))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B826>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B826))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B826))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B826)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B826))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B826))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B826))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B826>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B826))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B826))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B826)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B826))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B826))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B826))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B826>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B826))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B826)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B826))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B826)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B826))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B826)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B826))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B826))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B826-TODAY())/365.25))),\"\")","v":""},0,0,null,"1966-11-01",{"$f":"IF(AND('Cash Flows'!$L826<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I826,\"\")","v":""},{"$f":"IFERROR(IF(M826=\"\",IF(AND(L826<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L826<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L826>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L826<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L826>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L826<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L826>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L826<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L826>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L826<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L826)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L826)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L826)=MONTH('Lease Option 1'!$D$13),YEAR($L826)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1966-11-01",{"$f":"IF(AND('Cash Flows'!$L826<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I826,\"\")","v":""},{"$f":"IFERROR(IF(T826=\"\",IF(AND(S826<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S826<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S826>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S826<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S826>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S826<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S826>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S826<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S826>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S826<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S826)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S826)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L826)=MONTH('Lease Option 2'!$D$13),YEAR($L826)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z826<$AB$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z826>='Ownership Option 1'!$D$25,Z826<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z826)=MONTH('Ownership Option 1'!$D$25),YEAR($L826)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z826+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z826+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z826)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z826)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE820:AE825)>0,IF(OR(MONTH(Z826)=6,MONTH(Z826)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z826)=6,MONTH(Z826)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z826)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z826>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z826)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z826)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z826)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z826)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1966-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK826<$AB$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN826>='Ownership Option 1'!$D$25,AK826<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK826)=MONTH('Ownership Option 1'!$D$25),YEAR($AK826)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK826+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK826+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK826)=6,MONTH(AK826)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK826)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV826<$AB$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN826>='Ownership Option 1'!$D$25,AV826<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK826)=MONTH('Ownership Option 1'!$D$25),YEAR($AK826)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV826+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV826>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV826)=6,MONTH(AV826)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV826)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG826<$AB$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN826>='Ownership Option 1'!$D$25,BG826<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK826)=MONTH('Ownership Option 1'!$D$25),YEAR($AK826)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG826<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG826>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 1'!$D$22),YEAR($DN826)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG826>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG826)=MONTH('Ownership Option 1'!$D$22),YEAR(BG826)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG826)=MONTH('Ownership Option 1'!$D$22),YEAR(BG826)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG826)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT826<$BV$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN826>='Ownership Option 2'!$D$25,BT826<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT826)=MONTH('Ownership Option 2'!$D25),YEAR($BT826)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT826+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT826+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT826)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT826)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY820:BY825)>0,IF(OR(MONTH(BT826)=6,MONTH(BT826)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT826)=6,MONTH(BT826)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT826)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT826)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE826<$BV$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN826>='Ownership Option 2'!$D$25,CE826<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK826)=MONTH('Ownership Option 2'!$D$25),YEAR($AK826)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE826+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE826+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE826)=6,MONTH(CE826)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE826)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP826<$BV$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN826>='Ownership Option 2'!$D$25,CP826<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK826)=MONTH('Ownership Option 2'!$D$25),YEAR($AK826)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP826+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP826>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP826)=6,MONTH(CP826)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP826)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA826<$BV$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA826>='Ownership Option 2'!$D$25,DA826<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA826)=MONTH('Ownership Option 2'!$D$25),YEAR($DA826)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA826<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA826>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA826)=MONTH('Ownership Option 2'!$D$22),YEAR($DA826)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA826>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA826)=MONTH('Ownership Option 2'!$D$22),YEAR(DA826)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA826)=MONTH('Ownership Option 2'!$D$22),YEAR(DA826)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA826)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1966-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN826<$DP$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN826>='Ownership Option 3'!$D$25,DN826<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 3'!$D$25),YEAR($DN826)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN826+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN826+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN826)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN826)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS820:DS825)>0,IF(OR(MONTH(DN826)=6,MONTH(DN826)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN826)=6,MONTH(DN826)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN826>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN826)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN826)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN826)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN826)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY826<$DP$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY826>='Ownership Option 3'!$D$25,DY826<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY826)=MONTH('Ownership Option 3'!$D$25),YEAR($DY826)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY826+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY826+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY826)=6,MONTH(DY826)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY826)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY826>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY826)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY826)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY826)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY826)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ826<$DP$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ826>='Ownership Option 3'!$D$25,EJ826<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ826)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ826)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ826+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ826>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ826)=6,MONTH(EJ826)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ826)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ826>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ826)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ826)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ826)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ826)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ826)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1966-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU826<$DP$19,$I826,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU826>='Ownership Option 3'!$D$25,EU826<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU826)=MONTH('Ownership Option 3'!$D$25),YEAR($EU826)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU826<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU826>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU826)=MONTH('Ownership Option 3'!$D$22),YEAR($EU826)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU826>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU826)=MONTH('Ownership Option 3'!$D$22),YEAR(EU826)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU826)=MONTH('Ownership Option 3'!$D$22),YEAR(EU826)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU826)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[807,"1967-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B831>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B831))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B831))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B831)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B831))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B831))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B831))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B831>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B831))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B831))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B831)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B831))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B831))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B831))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B831>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B831))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B831))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B831)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B831))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B831))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B831))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B831>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B831))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B831))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B831)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B831))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B831))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B831))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B831>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B831))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B831))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B831)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B831))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B831))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B831))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B831>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B831))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B831)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B831))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B831)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B831))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B831)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B831))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B831))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B831-TODAY())/365.25))),\"\")","v":""},0,0,null,"1967-04-01",{"$f":"IF(AND('Cash Flows'!$L831<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I831,\"\")","v":""},{"$f":"IFERROR(IF(M831=\"\",IF(AND(L831<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L831<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L831>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L831<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L831>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L831<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L831>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L831<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L831>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L831<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L831)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L831)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L831)=MONTH('Lease Option 1'!$D$13),YEAR($L831)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1967-04-01",{"$f":"IF(AND('Cash Flows'!$L831<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I831,\"\")","v":""},{"$f":"IFERROR(IF(T831=\"\",IF(AND(S831<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S831<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S831>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S831<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S831>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S831<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S831>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S831<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S831>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S831<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S831)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S831)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L831)=MONTH('Lease Option 2'!$D$13),YEAR($L831)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z831<$AB$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z831>='Ownership Option 1'!$D$25,Z831<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z831)=MONTH('Ownership Option 1'!$D$25),YEAR($L831)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z831+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z831+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z831)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z831)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE825:AE830)>0,IF(OR(MONTH(Z831)=6,MONTH(Z831)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z831)=6,MONTH(Z831)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z831)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z831>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z831)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z831)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z831)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z831)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1967-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK831<$AB$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN831>='Ownership Option 1'!$D$25,AK831<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK831)=MONTH('Ownership Option 1'!$D$25),YEAR($AK831)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK831+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK831+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK831)=6,MONTH(AK831)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK831)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV831<$AB$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN831>='Ownership Option 1'!$D$25,AV831<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK831)=MONTH('Ownership Option 1'!$D$25),YEAR($AK831)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV831+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV831>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV831)=6,MONTH(AV831)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV831)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG831<$AB$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN831>='Ownership Option 1'!$D$25,BG831<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK831)=MONTH('Ownership Option 1'!$D$25),YEAR($AK831)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG831<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG831>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 1'!$D$22),YEAR($DN831)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG831>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG831)=MONTH('Ownership Option 1'!$D$22),YEAR(BG831)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG831)=MONTH('Ownership Option 1'!$D$22),YEAR(BG831)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG831)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT831<$BV$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN831>='Ownership Option 2'!$D$25,BT831<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT831)=MONTH('Ownership Option 2'!$D25),YEAR($BT831)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT831+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT831+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT831)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT831)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY825:BY830)>0,IF(OR(MONTH(BT831)=6,MONTH(BT831)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT831)=6,MONTH(BT831)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT831)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT831)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE831<$BV$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN831>='Ownership Option 2'!$D$25,CE831<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK831)=MONTH('Ownership Option 2'!$D$25),YEAR($AK831)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE831+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE831+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE831)=6,MONTH(CE831)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE831)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP831<$BV$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN831>='Ownership Option 2'!$D$25,CP831<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK831)=MONTH('Ownership Option 2'!$D$25),YEAR($AK831)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP831+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP831>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP831)=6,MONTH(CP831)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP831)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA831<$BV$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA831>='Ownership Option 2'!$D$25,DA831<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA831)=MONTH('Ownership Option 2'!$D$25),YEAR($DA831)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA831<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA831>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA831)=MONTH('Ownership Option 2'!$D$22),YEAR($DA831)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA831>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA831)=MONTH('Ownership Option 2'!$D$22),YEAR(DA831)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA831)=MONTH('Ownership Option 2'!$D$22),YEAR(DA831)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA831)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN831<$DP$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN831>='Ownership Option 3'!$D$25,DN831<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 3'!$D$25),YEAR($DN831)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN831+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN831+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN831)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN831)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS825:DS830)>0,IF(OR(MONTH(DN831)=6,MONTH(DN831)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN831)=6,MONTH(DN831)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN831>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN831)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN831)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN831)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN831)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY831<$DP$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY831>='Ownership Option 3'!$D$25,DY831<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY831)=MONTH('Ownership Option 3'!$D$25),YEAR($DY831)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY831+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY831+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY831)=6,MONTH(DY831)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY831)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY831>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY831)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY831)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY831)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY831)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ831<$DP$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ831>='Ownership Option 3'!$D$25,EJ831<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ831)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ831)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ831+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ831>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ831)=6,MONTH(EJ831)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ831)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ831>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ831)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ831)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ831)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ831)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ831)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU831<$DP$19,$I831,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU831>='Ownership Option 3'!$D$25,EU831<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU831)=MONTH('Ownership Option 3'!$D$25),YEAR($EU831)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU831<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU831>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU831)=MONTH('Ownership Option 3'!$D$22),YEAR($EU831)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU831>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU831)=MONTH('Ownership Option 3'!$D$22),YEAR(EU831)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU831)=MONTH('Ownership Option 3'!$D$22),YEAR(EU831)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU831)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[812,"1967-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B836>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B836))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B836))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B836)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B836))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B836))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B836))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B836>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B836))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B836))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B836)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B836))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B836))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B836))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B836>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B836))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B836))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B836)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B836))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B836))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B836))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B836>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B836))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B836))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B836)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B836))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B836))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B836))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B836>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B836))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B836))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B836)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B836))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B836))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B836))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B836>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B836))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B836)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B836))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B836)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B836))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B836)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B836))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B836))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B836-TODAY())/365.25))),\"\")","v":""},0,0,null,"1967-09-01",{"$f":"IF(AND('Cash Flows'!$L836<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I836,\"\")","v":""},{"$f":"IFERROR(IF(M836=\"\",IF(AND(L836<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L836<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L836>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L836<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L836>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L836<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L836>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L836<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L836>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L836<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L836)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L836)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L836)=MONTH('Lease Option 1'!$D$13),YEAR($L836)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1967-09-01",{"$f":"IF(AND('Cash Flows'!$L836<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I836,\"\")","v":""},{"$f":"IFERROR(IF(T836=\"\",IF(AND(S836<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S836<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S836>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S836<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S836>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S836<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S836>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S836<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S836>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S836<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S836)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S836)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L836)=MONTH('Lease Option 2'!$D$13),YEAR($L836)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z836<$AB$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z836>='Ownership Option 1'!$D$25,Z836<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z836)=MONTH('Ownership Option 1'!$D$25),YEAR($L836)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z836+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z836+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z836)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z836)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE830:AE835)>0,IF(OR(MONTH(Z836)=6,MONTH(Z836)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z836)=6,MONTH(Z836)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z836)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z836>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z836)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z836)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z836)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z836)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1967-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK836<$AB$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN836>='Ownership Option 1'!$D$25,AK836<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK836)=MONTH('Ownership Option 1'!$D$25),YEAR($AK836)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK836+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK836+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK836)=6,MONTH(AK836)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK836)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV836<$AB$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN836>='Ownership Option 1'!$D$25,AV836<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK836)=MONTH('Ownership Option 1'!$D$25),YEAR($AK836)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV836+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV836>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV836)=6,MONTH(AV836)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV836)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG836<$AB$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN836>='Ownership Option 1'!$D$25,BG836<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK836)=MONTH('Ownership Option 1'!$D$25),YEAR($AK836)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG836<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG836>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 1'!$D$22),YEAR($DN836)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG836>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG836)=MONTH('Ownership Option 1'!$D$22),YEAR(BG836)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG836)=MONTH('Ownership Option 1'!$D$22),YEAR(BG836)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG836)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT836<$BV$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN836>='Ownership Option 2'!$D$25,BT836<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT836)=MONTH('Ownership Option 2'!$D25),YEAR($BT836)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT836+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT836+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT836)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT836)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY830:BY835)>0,IF(OR(MONTH(BT836)=6,MONTH(BT836)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT836)=6,MONTH(BT836)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT836)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT836)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE836<$BV$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN836>='Ownership Option 2'!$D$25,CE836<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK836)=MONTH('Ownership Option 2'!$D$25),YEAR($AK836)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE836+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE836+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE836)=6,MONTH(CE836)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE836)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP836<$BV$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN836>='Ownership Option 2'!$D$25,CP836<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK836)=MONTH('Ownership Option 2'!$D$25),YEAR($AK836)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP836+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP836>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP836)=6,MONTH(CP836)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP836)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA836<$BV$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA836>='Ownership Option 2'!$D$25,DA836<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA836)=MONTH('Ownership Option 2'!$D$25),YEAR($DA836)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA836<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA836>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA836)=MONTH('Ownership Option 2'!$D$22),YEAR($DA836)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA836>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA836)=MONTH('Ownership Option 2'!$D$22),YEAR(DA836)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA836)=MONTH('Ownership Option 2'!$D$22),YEAR(DA836)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA836)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN836<$DP$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN836>='Ownership Option 3'!$D$25,DN836<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 3'!$D$25),YEAR($DN836)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN836+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN836+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN836)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN836)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS830:DS835)>0,IF(OR(MONTH(DN836)=6,MONTH(DN836)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN836)=6,MONTH(DN836)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN836>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN836)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN836)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN836)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN836)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY836<$DP$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY836>='Ownership Option 3'!$D$25,DY836<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY836)=MONTH('Ownership Option 3'!$D$25),YEAR($DY836)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY836+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY836+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY836)=6,MONTH(DY836)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY836)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY836>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY836)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY836)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY836)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY836)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ836<$DP$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ836>='Ownership Option 3'!$D$25,EJ836<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ836)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ836)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ836+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ836>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ836)=6,MONTH(EJ836)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ836)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ836>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ836)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ836)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ836)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ836)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ836)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU836<$DP$19,$I836,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU836>='Ownership Option 3'!$D$25,EU836<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU836)=MONTH('Ownership Option 3'!$D$25),YEAR($EU836)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU836<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU836>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU836)=MONTH('Ownership Option 3'!$D$22),YEAR($EU836)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU836>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU836)=MONTH('Ownership Option 3'!$D$22),YEAR(EU836)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU836)=MONTH('Ownership Option 3'!$D$22),YEAR(EU836)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU836)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[813,"1967-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B837>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B837))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B837))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B837)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B837))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B837))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B837))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B837>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B837))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B837))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B837)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B837))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B837))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B837))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B837>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B837))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B837))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B837)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B837))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B837))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B837))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B837>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B837))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B837))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B837)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B837))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B837))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B837))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B837>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B837))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B837))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B837)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B837))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B837))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B837))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B837>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B837))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B837)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B837))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B837)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B837))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B837)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B837))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B837))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B837-TODAY())/365.25))),\"\")","v":""},0,0,null,"1967-10-01",{"$f":"IF(AND('Cash Flows'!$L837<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I837,\"\")","v":""},{"$f":"IFERROR(IF(M837=\"\",IF(AND(L837<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L837<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L837>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L837<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L837>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L837<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L837>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L837<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L837>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L837<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L837)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L837)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L837)=MONTH('Lease Option 1'!$D$13),YEAR($L837)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1967-10-01",{"$f":"IF(AND('Cash Flows'!$L837<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I837,\"\")","v":""},{"$f":"IFERROR(IF(T837=\"\",IF(AND(S837<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S837<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S837>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S837<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S837>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S837<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S837>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S837<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S837>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S837<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S837)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S837)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L837)=MONTH('Lease Option 2'!$D$13),YEAR($L837)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z837<$AB$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z837>='Ownership Option 1'!$D$25,Z837<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z837)=MONTH('Ownership Option 1'!$D$25),YEAR($L837)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z837+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z837+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z837)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z837)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE831:AE836)>0,IF(OR(MONTH(Z837)=6,MONTH(Z837)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z837)=6,MONTH(Z837)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z837)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z837>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z837)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z837)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z837)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z837)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1967-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK837<$AB$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN837>='Ownership Option 1'!$D$25,AK837<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK837)=MONTH('Ownership Option 1'!$D$25),YEAR($AK837)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK837+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK837+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK837)=6,MONTH(AK837)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK837)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV837<$AB$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN837>='Ownership Option 1'!$D$25,AV837<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK837)=MONTH('Ownership Option 1'!$D$25),YEAR($AK837)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV837+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV837>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV837)=6,MONTH(AV837)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV837)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG837<$AB$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN837>='Ownership Option 1'!$D$25,BG837<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK837)=MONTH('Ownership Option 1'!$D$25),YEAR($AK837)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG837<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG837>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 1'!$D$22),YEAR($DN837)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG837>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG837)=MONTH('Ownership Option 1'!$D$22),YEAR(BG837)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG837)=MONTH('Ownership Option 1'!$D$22),YEAR(BG837)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG837)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT837<$BV$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN837>='Ownership Option 2'!$D$25,BT837<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT837)=MONTH('Ownership Option 2'!$D25),YEAR($BT837)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT837+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT837+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT837)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT837)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY831:BY836)>0,IF(OR(MONTH(BT837)=6,MONTH(BT837)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT837)=6,MONTH(BT837)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT837)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT837)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE837<$BV$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN837>='Ownership Option 2'!$D$25,CE837<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK837)=MONTH('Ownership Option 2'!$D$25),YEAR($AK837)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE837+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE837+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE837)=6,MONTH(CE837)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE837)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP837<$BV$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN837>='Ownership Option 2'!$D$25,CP837<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK837)=MONTH('Ownership Option 2'!$D$25),YEAR($AK837)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP837+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP837>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP837)=6,MONTH(CP837)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP837)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA837<$BV$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA837>='Ownership Option 2'!$D$25,DA837<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA837)=MONTH('Ownership Option 2'!$D$25),YEAR($DA837)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA837<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA837>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA837)=MONTH('Ownership Option 2'!$D$22),YEAR($DA837)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA837>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA837)=MONTH('Ownership Option 2'!$D$22),YEAR(DA837)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA837)=MONTH('Ownership Option 2'!$D$22),YEAR(DA837)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA837)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1967-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN837<$DP$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN837>='Ownership Option 3'!$D$25,DN837<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 3'!$D$25),YEAR($DN837)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN837+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN837+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN837)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN837)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS831:DS836)>0,IF(OR(MONTH(DN837)=6,MONTH(DN837)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN837)=6,MONTH(DN837)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN837>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN837)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN837)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN837)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN837)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY837<$DP$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY837>='Ownership Option 3'!$D$25,DY837<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY837)=MONTH('Ownership Option 3'!$D$25),YEAR($DY837)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY837+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY837+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY837)=6,MONTH(DY837)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY837)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY837>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY837)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY837)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY837)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY837)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ837<$DP$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ837>='Ownership Option 3'!$D$25,EJ837<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ837)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ837)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ837+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ837>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ837)=6,MONTH(EJ837)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ837)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ837>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ837)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ837)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ837)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ837)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ837)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1967-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU837<$DP$19,$I837,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU837>='Ownership Option 3'!$D$25,EU837<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU837)=MONTH('Ownership Option 3'!$D$25),YEAR($EU837)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU837<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU837>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU837)=MONTH('Ownership Option 3'!$D$22),YEAR($EU837)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU837>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU837)=MONTH('Ownership Option 3'!$D$22),YEAR(EU837)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU837)=MONTH('Ownership Option 3'!$D$22),YEAR(EU837)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU837)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[818,"1968-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B842>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B842))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B842))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B842)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B842))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B842))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B842))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B842>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B842))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B842))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B842)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B842))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B842))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B842))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B842>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B842))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B842))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B842)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B842))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B842))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B842))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B842>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B842))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B842))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B842)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B842))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B842))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B842))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B842>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B842))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B842))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B842)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B842))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B842))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B842))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B842>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B842))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B842)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B842))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B842)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B842))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B842)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B842))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B842))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B842-TODAY())/365.25))),\"\")","v":""},0,0,null,"1968-03-01",{"$f":"IF(AND('Cash Flows'!$L842<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I842,\"\")","v":""},{"$f":"IFERROR(IF(M842=\"\",IF(AND(L842<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L842<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L842>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L842<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L842>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L842<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L842>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L842<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L842>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L842<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L842)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L842)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L842)=MONTH('Lease Option 1'!$D$13),YEAR($L842)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1968-03-01",{"$f":"IF(AND('Cash Flows'!$L842<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I842,\"\")","v":""},{"$f":"IFERROR(IF(T842=\"\",IF(AND(S842<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S842<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S842>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S842<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S842>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S842<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S842>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S842<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S842>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S842<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S842)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S842)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L842)=MONTH('Lease Option 2'!$D$13),YEAR($L842)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z842<$AB$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z842>='Ownership Option 1'!$D$25,Z842<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z842)=MONTH('Ownership Option 1'!$D$25),YEAR($L842)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z842+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z842+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z842)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z842)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE836:AE841)>0,IF(OR(MONTH(Z842)=6,MONTH(Z842)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z842)=6,MONTH(Z842)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z842)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z842>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z842)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z842)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z842)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z842)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1968-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK842<$AB$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN842>='Ownership Option 1'!$D$25,AK842<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK842)=MONTH('Ownership Option 1'!$D$25),YEAR($AK842)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK842+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK842+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK842)=6,MONTH(AK842)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK842)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV842<$AB$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN842>='Ownership Option 1'!$D$25,AV842<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK842)=MONTH('Ownership Option 1'!$D$25),YEAR($AK842)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV842+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV842>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV842)=6,MONTH(AV842)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV842)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG842<$AB$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN842>='Ownership Option 1'!$D$25,BG842<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK842)=MONTH('Ownership Option 1'!$D$25),YEAR($AK842)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG842<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG842>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 1'!$D$22),YEAR($DN842)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG842>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG842)=MONTH('Ownership Option 1'!$D$22),YEAR(BG842)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG842)=MONTH('Ownership Option 1'!$D$22),YEAR(BG842)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG842)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1968-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT842<$BV$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN842>='Ownership Option 2'!$D$25,BT842<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT842)=MONTH('Ownership Option 2'!$D25),YEAR($BT842)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT842+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT842+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT842)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT842)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY836:BY841)>0,IF(OR(MONTH(BT842)=6,MONTH(BT842)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT842)=6,MONTH(BT842)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT842)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT842)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE842<$BV$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN842>='Ownership Option 2'!$D$25,CE842<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK842)=MONTH('Ownership Option 2'!$D$25),YEAR($AK842)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE842+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE842+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE842)=6,MONTH(CE842)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE842)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP842<$BV$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN842>='Ownership Option 2'!$D$25,CP842<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK842)=MONTH('Ownership Option 2'!$D$25),YEAR($AK842)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP842+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP842>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP842)=6,MONTH(CP842)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP842)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA842<$BV$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA842>='Ownership Option 2'!$D$25,DA842<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA842)=MONTH('Ownership Option 2'!$D$25),YEAR($DA842)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA842<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA842>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA842)=MONTH('Ownership Option 2'!$D$22),YEAR($DA842)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA842>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA842)=MONTH('Ownership Option 2'!$D$22),YEAR(DA842)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA842)=MONTH('Ownership Option 2'!$D$22),YEAR(DA842)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA842)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1968-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN842<$DP$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN842>='Ownership Option 3'!$D$25,DN842<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 3'!$D$25),YEAR($DN842)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN842+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN842+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN842)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN842)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS836:DS841)>0,IF(OR(MONTH(DN842)=6,MONTH(DN842)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN842)=6,MONTH(DN842)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN842>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN842)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN842)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN842)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN842)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY842<$DP$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY842>='Ownership Option 3'!$D$25,DY842<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY842)=MONTH('Ownership Option 3'!$D$25),YEAR($DY842)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY842+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY842+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY842)=6,MONTH(DY842)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY842)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY842>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY842)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY842)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY842)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY842)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ842<$DP$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ842>='Ownership Option 3'!$D$25,EJ842<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ842)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ842)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ842+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ842>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ842)=6,MONTH(EJ842)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ842)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ842>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ842)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ842)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ842)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ842)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ842)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU842<$DP$19,$I842,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU842>='Ownership Option 3'!$D$25,EU842<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU842)=MONTH('Ownership Option 3'!$D$25),YEAR($EU842)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU842<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU842>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU842)=MONTH('Ownership Option 3'!$D$22),YEAR($EU842)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU842>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU842)=MONTH('Ownership Option 3'!$D$22),YEAR(EU842)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU842)=MONTH('Ownership Option 3'!$D$22),YEAR(EU842)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU842)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[823,"1968-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B847>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B847))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B847))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B847)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B847))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B847))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B847))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B847>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B847))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B847))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B847)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B847))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B847))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B847))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B847>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B847))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B847))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B847)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B847))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B847))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B847))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B847>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B847))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B847))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B847)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B847))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B847))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B847))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B847>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B847))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B847))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B847)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B847))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B847))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B847))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B847>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B847))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B847)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B847))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B847)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B847))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B847)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B847))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B847))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B847-TODAY())/365.25))),\"\")","v":""},0,0,null,"1968-08-01",{"$f":"IF(AND('Cash Flows'!$L847<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I847,\"\")","v":""},{"$f":"IFERROR(IF(M847=\"\",IF(AND(L847<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L847<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L847>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L847<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L847>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L847<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L847>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L847<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L847>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L847<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L847)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L847)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L847)=MONTH('Lease Option 1'!$D$13),YEAR($L847)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1968-08-01",{"$f":"IF(AND('Cash Flows'!$L847<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I847,\"\")","v":""},{"$f":"IFERROR(IF(T847=\"\",IF(AND(S847<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S847<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S847>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S847<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S847>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S847<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S847>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S847<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S847>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S847<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S847)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S847)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L847)=MONTH('Lease Option 2'!$D$13),YEAR($L847)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z847<$AB$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z847>='Ownership Option 1'!$D$25,Z847<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z847)=MONTH('Ownership Option 1'!$D$25),YEAR($L847)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z847+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z847+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z847)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z847)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE841:AE846)>0,IF(OR(MONTH(Z847)=6,MONTH(Z847)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z847)=6,MONTH(Z847)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z847)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z847>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z847)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z847)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z847)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z847)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1968-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK847<$AB$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN847>='Ownership Option 1'!$D$25,AK847<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK847)=MONTH('Ownership Option 1'!$D$25),YEAR($AK847)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK847+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK847+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK847)=6,MONTH(AK847)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK847)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV847<$AB$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN847>='Ownership Option 1'!$D$25,AV847<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK847)=MONTH('Ownership Option 1'!$D$25),YEAR($AK847)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV847+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV847>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV847)=6,MONTH(AV847)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV847)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG847<$AB$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN847>='Ownership Option 1'!$D$25,BG847<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK847)=MONTH('Ownership Option 1'!$D$25),YEAR($AK847)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG847<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG847>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 1'!$D$22),YEAR($DN847)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG847>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG847)=MONTH('Ownership Option 1'!$D$22),YEAR(BG847)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG847)=MONTH('Ownership Option 1'!$D$22),YEAR(BG847)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG847)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1968-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT847<$BV$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN847>='Ownership Option 2'!$D$25,BT847<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT847)=MONTH('Ownership Option 2'!$D25),YEAR($BT847)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT847+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT847+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT847)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT847)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY841:BY846)>0,IF(OR(MONTH(BT847)=6,MONTH(BT847)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT847)=6,MONTH(BT847)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT847)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT847)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE847<$BV$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN847>='Ownership Option 2'!$D$25,CE847<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK847)=MONTH('Ownership Option 2'!$D$25),YEAR($AK847)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE847+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE847+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE847)=6,MONTH(CE847)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE847)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP847<$BV$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN847>='Ownership Option 2'!$D$25,CP847<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK847)=MONTH('Ownership Option 2'!$D$25),YEAR($AK847)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP847+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP847>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP847)=6,MONTH(CP847)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP847)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA847<$BV$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA847>='Ownership Option 2'!$D$25,DA847<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA847)=MONTH('Ownership Option 2'!$D$25),YEAR($DA847)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA847<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA847>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA847)=MONTH('Ownership Option 2'!$D$22),YEAR($DA847)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA847>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA847)=MONTH('Ownership Option 2'!$D$22),YEAR(DA847)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA847)=MONTH('Ownership Option 2'!$D$22),YEAR(DA847)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA847)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1968-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN847<$DP$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN847>='Ownership Option 3'!$D$25,DN847<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 3'!$D$25),YEAR($DN847)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN847+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN847+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN847)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN847)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS841:DS846)>0,IF(OR(MONTH(DN847)=6,MONTH(DN847)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN847)=6,MONTH(DN847)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN847>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN847)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN847)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN847)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN847)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY847<$DP$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY847>='Ownership Option 3'!$D$25,DY847<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY847)=MONTH('Ownership Option 3'!$D$25),YEAR($DY847)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY847+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY847+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY847)=6,MONTH(DY847)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY847)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY847>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY847)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY847)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY847)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY847)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ847<$DP$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ847>='Ownership Option 3'!$D$25,EJ847<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ847)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ847)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ847+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ847>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ847)=6,MONTH(EJ847)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ847)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ847>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ847)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ847)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ847)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ847)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ847)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1968-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU847<$DP$19,$I847,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU847>='Ownership Option 3'!$D$25,EU847<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU847)=MONTH('Ownership Option 3'!$D$25),YEAR($EU847)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU847<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU847>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU847)=MONTH('Ownership Option 3'!$D$22),YEAR($EU847)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU847>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU847)=MONTH('Ownership Option 3'!$D$22),YEAR(EU847)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU847)=MONTH('Ownership Option 3'!$D$22),YEAR(EU847)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU847)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[828,"1969-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B852>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B852))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B852))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B852)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B852))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B852))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B852))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B852>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B852))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B852))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B852)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B852))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B852))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B852))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B852>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B852))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B852))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B852)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B852))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B852))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B852))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B852>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B852))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B852))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B852)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B852))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B852))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B852))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B852>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B852))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B852))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B852)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B852))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B852))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B852))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B852>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B852))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B852)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B852))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B852)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B852))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B852)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B852))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B852))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B852-TODAY())/365.25))),\"\")","v":""},0,0,null,"1969-01-01",{"$f":"IF(AND('Cash Flows'!$L852<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I852,\"\")","v":""},{"$f":"IFERROR(IF(M852=\"\",IF(AND(L852<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L852<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L852>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L852<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L852>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L852<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L852>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L852<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L852>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L852<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L852)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L852)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L852)=MONTH('Lease Option 1'!$D$13),YEAR($L852)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1969-01-01",{"$f":"IF(AND('Cash Flows'!$L852<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I852,\"\")","v":""},{"$f":"IFERROR(IF(T852=\"\",IF(AND(S852<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S852<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S852>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S852<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S852>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S852<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S852>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S852<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S852>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S852<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S852)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S852)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L852)=MONTH('Lease Option 2'!$D$13),YEAR($L852)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z852<$AB$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z852>='Ownership Option 1'!$D$25,Z852<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z852)=MONTH('Ownership Option 1'!$D$25),YEAR($L852)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z852+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z852+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z852)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z852)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE846:AE851)>0,IF(OR(MONTH(Z852)=6,MONTH(Z852)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z852)=6,MONTH(Z852)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z852)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z852>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z852)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z852)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z852)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z852)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1969-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK852<$AB$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN852>='Ownership Option 1'!$D$25,AK852<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK852)=MONTH('Ownership Option 1'!$D$25),YEAR($AK852)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK852+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK852+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK852)=6,MONTH(AK852)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK852)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV852<$AB$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN852>='Ownership Option 1'!$D$25,AV852<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK852)=MONTH('Ownership Option 1'!$D$25),YEAR($AK852)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV852+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV852>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV852)=6,MONTH(AV852)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV852)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG852<$AB$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN852>='Ownership Option 1'!$D$25,BG852<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK852)=MONTH('Ownership Option 1'!$D$25),YEAR($AK852)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG852<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG852>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 1'!$D$22),YEAR($DN852)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG852>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG852)=MONTH('Ownership Option 1'!$D$22),YEAR(BG852)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG852)=MONTH('Ownership Option 1'!$D$22),YEAR(BG852)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG852)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT852<$BV$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN852>='Ownership Option 2'!$D$25,BT852<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT852)=MONTH('Ownership Option 2'!$D25),YEAR($BT852)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT852+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT852+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT852)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT852)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY846:BY851)>0,IF(OR(MONTH(BT852)=6,MONTH(BT852)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT852)=6,MONTH(BT852)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT852)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT852)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE852<$BV$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN852>='Ownership Option 2'!$D$25,CE852<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK852)=MONTH('Ownership Option 2'!$D$25),YEAR($AK852)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE852+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE852+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE852)=6,MONTH(CE852)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE852)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP852<$BV$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN852>='Ownership Option 2'!$D$25,CP852<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK852)=MONTH('Ownership Option 2'!$D$25),YEAR($AK852)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP852+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP852>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP852)=6,MONTH(CP852)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP852)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA852<$BV$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA852>='Ownership Option 2'!$D$25,DA852<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA852)=MONTH('Ownership Option 2'!$D$25),YEAR($DA852)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA852<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA852>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA852)=MONTH('Ownership Option 2'!$D$22),YEAR($DA852)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA852>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA852)=MONTH('Ownership Option 2'!$D$22),YEAR(DA852)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA852)=MONTH('Ownership Option 2'!$D$22),YEAR(DA852)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA852)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN852<$DP$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN852>='Ownership Option 3'!$D$25,DN852<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 3'!$D$25),YEAR($DN852)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN852+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN852+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN852)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN852)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS846:DS851)>0,IF(OR(MONTH(DN852)=6,MONTH(DN852)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN852)=6,MONTH(DN852)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN852>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN852)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN852)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN852)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN852)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY852<$DP$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY852>='Ownership Option 3'!$D$25,DY852<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY852)=MONTH('Ownership Option 3'!$D$25),YEAR($DY852)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY852+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY852+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY852)=6,MONTH(DY852)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY852)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY852>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY852)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY852)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY852)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY852)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ852<$DP$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ852>='Ownership Option 3'!$D$25,EJ852<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ852)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ852)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ852+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ852>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ852)=6,MONTH(EJ852)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ852)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ852>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ852)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ852)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ852)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ852)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ852)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU852<$DP$19,$I852,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU852>='Ownership Option 3'!$D$25,EU852<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU852)=MONTH('Ownership Option 3'!$D$25),YEAR($EU852)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU852<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU852>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU852)=MONTH('Ownership Option 3'!$D$22),YEAR($EU852)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU852>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU852)=MONTH('Ownership Option 3'!$D$22),YEAR(EU852)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU852)=MONTH('Ownership Option 3'!$D$22),YEAR(EU852)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU852)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[829,"1969-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B853>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B853))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B853))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B853)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B853))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B853))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B853))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B853>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B853))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B853))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B853)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B853))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B853))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B853))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B853>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B853))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B853))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B853)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B853))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B853))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B853))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B853>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B853))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B853))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B853)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B853))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B853))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B853))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B853>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B853))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B853))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B853)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B853))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B853))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B853))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B853>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B853))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B853)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B853))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B853)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B853))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B853)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B853))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B853))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B853-TODAY())/365.25))),\"\")","v":""},0,0,null,"1969-02-01",{"$f":"IF(AND('Cash Flows'!$L853<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I853,\"\")","v":""},{"$f":"IFERROR(IF(M853=\"\",IF(AND(L853<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L853<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L853>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L853<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L853>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L853<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L853>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L853<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L853>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L853<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L853)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L853)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L853)=MONTH('Lease Option 1'!$D$13),YEAR($L853)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1969-02-01",{"$f":"IF(AND('Cash Flows'!$L853<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I853,\"\")","v":""},{"$f":"IFERROR(IF(T853=\"\",IF(AND(S853<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S853<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S853>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S853<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S853>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S853<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S853>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S853<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S853>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S853<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S853)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S853)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L853)=MONTH('Lease Option 2'!$D$13),YEAR($L853)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z853<$AB$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z853>='Ownership Option 1'!$D$25,Z853<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z853)=MONTH('Ownership Option 1'!$D$25),YEAR($L853)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z853+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z853+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z853)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z853)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE847:AE852)>0,IF(OR(MONTH(Z853)=6,MONTH(Z853)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z853)=6,MONTH(Z853)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z853)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z853>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z853)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z853)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z853)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z853)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1969-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK853<$AB$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN853>='Ownership Option 1'!$D$25,AK853<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK853)=MONTH('Ownership Option 1'!$D$25),YEAR($AK853)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK853+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK853+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK853)=6,MONTH(AK853)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK853)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV853<$AB$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN853>='Ownership Option 1'!$D$25,AV853<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK853)=MONTH('Ownership Option 1'!$D$25),YEAR($AK853)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV853+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV853>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV853)=6,MONTH(AV853)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV853)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG853<$AB$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN853>='Ownership Option 1'!$D$25,BG853<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK853)=MONTH('Ownership Option 1'!$D$25),YEAR($AK853)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG853<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG853>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 1'!$D$22),YEAR($DN853)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG853>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG853)=MONTH('Ownership Option 1'!$D$22),YEAR(BG853)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG853)=MONTH('Ownership Option 1'!$D$22),YEAR(BG853)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG853)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT853<$BV$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN853>='Ownership Option 2'!$D$25,BT853<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT853)=MONTH('Ownership Option 2'!$D25),YEAR($BT853)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT853+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT853+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT853)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT853)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY847:BY852)>0,IF(OR(MONTH(BT853)=6,MONTH(BT853)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT853)=6,MONTH(BT853)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT853)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT853)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE853<$BV$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN853>='Ownership Option 2'!$D$25,CE853<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK853)=MONTH('Ownership Option 2'!$D$25),YEAR($AK853)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE853+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE853+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE853)=6,MONTH(CE853)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE853)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP853<$BV$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN853>='Ownership Option 2'!$D$25,CP853<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK853)=MONTH('Ownership Option 2'!$D$25),YEAR($AK853)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP853+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP853>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP853)=6,MONTH(CP853)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP853)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA853<$BV$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA853>='Ownership Option 2'!$D$25,DA853<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA853)=MONTH('Ownership Option 2'!$D$25),YEAR($DA853)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA853<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA853>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA853)=MONTH('Ownership Option 2'!$D$22),YEAR($DA853)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA853>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA853)=MONTH('Ownership Option 2'!$D$22),YEAR(DA853)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA853)=MONTH('Ownership Option 2'!$D$22),YEAR(DA853)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA853)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN853<$DP$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN853>='Ownership Option 3'!$D$25,DN853<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 3'!$D$25),YEAR($DN853)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN853+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN853+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN853)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN853)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS847:DS852)>0,IF(OR(MONTH(DN853)=6,MONTH(DN853)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN853)=6,MONTH(DN853)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN853>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN853)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN853)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN853)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN853)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY853<$DP$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY853>='Ownership Option 3'!$D$25,DY853<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY853)=MONTH('Ownership Option 3'!$D$25),YEAR($DY853)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY853+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY853+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY853)=6,MONTH(DY853)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY853)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY853>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY853)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY853)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY853)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY853)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ853<$DP$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ853>='Ownership Option 3'!$D$25,EJ853<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ853)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ853)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ853+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ853>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ853)=6,MONTH(EJ853)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ853)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ853>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ853)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ853)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ853)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ853)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ853)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU853<$DP$19,$I853,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU853>='Ownership Option 3'!$D$25,EU853<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU853)=MONTH('Ownership Option 3'!$D$25),YEAR($EU853)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU853<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU853>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU853)=MONTH('Ownership Option 3'!$D$22),YEAR($EU853)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU853>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU853)=MONTH('Ownership Option 3'!$D$22),YEAR(EU853)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU853)=MONTH('Ownership Option 3'!$D$22),YEAR(EU853)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU853)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[834,{"$f":"DATE(YEAR(B857),MONTH(B857)+1,1)","v":"1969-07-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B858>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B858))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B858))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B858)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B858))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B858))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B858))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B858>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B858))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B858))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B858)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B858))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B858))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B858))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B858>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B858))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B858))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B858)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B858))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B858))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B858))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B858>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B858))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B858))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B858)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B858))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B858))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B858))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B858>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B858))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B858))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B858)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B858))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B858))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B858))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B858>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B858))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B858)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B858))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B858)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B858))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B858)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B858))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B858))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B858-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B857),MONTH(B857)+1,1)","v":"1969-07-01"},{"$f":"IF(AND('Cash Flows'!$L858<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I858,\"\")","v":""},{"$f":"IFERROR(IF(M858=\"\",IF(AND(L858<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L858<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L858>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L858<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L858>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L858<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L858>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L858<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L858>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L858<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L858)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L858)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L858)=MONTH('Lease Option 1'!$D$13),YEAR($L858)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B857),MONTH(B857)+1,1)","v":"1969-07-01"},{"$f":"IF(AND('Cash Flows'!$L858<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I858,\"\")","v":""},{"$f":"IFERROR(IF(T858=\"\",IF(AND(S858<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S858<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S858>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S858<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S858>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S858<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S858>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S858<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S858>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S858<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S858)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S858)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L858)=MONTH('Lease Option 2'!$D$13),YEAR($L858)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z857),MONTH(Z857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z858<$AB$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z858>='Ownership Option 1'!$D$25,Z858<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z858)=MONTH('Ownership Option 1'!$D$25),YEAR($L858)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z858+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z858+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z858)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z858)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE852:AE857)>0,IF(OR(MONTH(Z858)=6,MONTH(Z858)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z858)=6,MONTH(Z858)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z858)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z858>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z858)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z858)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z858)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z858)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK857),MONTH(AK857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK858<$AB$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN858>='Ownership Option 1'!$D$25,AK858<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK858)=MONTH('Ownership Option 1'!$D$25),YEAR($AK858)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK858+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK858+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK858)=6,MONTH(AK858)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK858)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV857),MONTH(AV857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV858<$AB$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN858>='Ownership Option 1'!$D$25,AV858<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK858)=MONTH('Ownership Option 1'!$D$25),YEAR($AK858)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV858+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV858>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV858)=6,MONTH(AV858)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV858)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG857),MONTH(BG857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG858<$AB$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN858>='Ownership Option 1'!$D$25,BG858<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK858)=MONTH('Ownership Option 1'!$D$25),YEAR($AK858)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG858<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG858>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 1'!$D$22),YEAR($DN858)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG858>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG858)=MONTH('Ownership Option 1'!$D$22),YEAR(BG858)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG858)=MONTH('Ownership Option 1'!$D$22),YEAR(BG858)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG858)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK858:BN858),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT857),MONTH(BT857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT858<$BV$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN858>='Ownership Option 2'!$D$25,BT858<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT858)=MONTH('Ownership Option 2'!$D25),YEAR($BT858)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT858+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT858+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT858)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT858)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY852:BY857)>0,IF(OR(MONTH(BT858)=6,MONTH(BT858)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT858)=6,MONTH(BT858)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT858)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT858)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE857),MONTH(CE857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE858<$BV$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN858>='Ownership Option 2'!$D$25,CE858<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK858)=MONTH('Ownership Option 2'!$D$25),YEAR($AK858)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE858+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE858+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE858)=6,MONTH(CE858)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE858)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP857),MONTH(CP857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP858<$BV$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN858>='Ownership Option 2'!$D$25,CP858<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK858)=MONTH('Ownership Option 2'!$D$25),YEAR($AK858)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP858+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP858>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP858)=6,MONTH(CP858)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP858)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA857),MONTH(DA857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA858<$BV$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA858>='Ownership Option 2'!$D$25,DA858<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA858)=MONTH('Ownership Option 2'!$D$25),YEAR($DA858)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA858<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA858>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA858)=MONTH('Ownership Option 2'!$D$22),YEAR($DA858)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA858>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA858)=MONTH('Ownership Option 2'!$D$22),YEAR(DA858)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA858)=MONTH('Ownership Option 2'!$D$22),YEAR(DA858)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA858)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN857),MONTH(DN857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN858<$DP$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN858>='Ownership Option 3'!$D$25,DN858<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 3'!$D$25),YEAR($DN858)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN858+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN858+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN858)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN858)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS852:DS857)>0,IF(OR(MONTH(DN858)=6,MONTH(DN858)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN858)=6,MONTH(DN858)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN858>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN858)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN858)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN858)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN858)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY857),MONTH(DY857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY858<$DP$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY858>='Ownership Option 3'!$D$25,DY858<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY858)=MONTH('Ownership Option 3'!$D$25),YEAR($DY858)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY858+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY858+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY858)=6,MONTH(DY858)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY858)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY858>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY858)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY858)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY858)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY858)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ857),MONTH(EJ857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ858<$DP$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ858>='Ownership Option 3'!$D$25,EJ858<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ858)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ858)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ858+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ858>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ858)=6,MONTH(EJ858)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ858)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ858>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ858)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ858)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ858)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ858)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ858)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU857),MONTH(EU857)+1,1)","v":"1969-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU858<$DP$19,$I858,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU858>='Ownership Option 3'!$D$25,EU858<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU858)=MONTH('Ownership Option 3'!$D$25),YEAR($EU858)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU858<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU858>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU858)=MONTH('Ownership Option 3'!$D$22),YEAR($EU858)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU858>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU858)=MONTH('Ownership Option 3'!$D$22),YEAR(EU858)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU858)=MONTH('Ownership Option 3'!$D$22),YEAR(EU858)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU858)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY858:FB858),\"\")","v":0},0]
[839,"1969-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B863>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B863))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B863))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B863)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B863))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B863))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B863))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B863>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B863))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B863))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B863)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B863))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B863))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B863))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B863>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B863))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B863))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B863)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B863))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B863))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B863))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B863>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B863))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B863))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B863)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B863))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B863))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B863))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B863>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B863))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B863))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B863)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B863))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B863))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B863))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B863>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B863))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B863)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B863))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B863)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B863))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B863)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B863))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B863))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B863-TODAY())/365.25))),\"\")","v":""},0,0,null,"1969-12-01",{"$f":"IF(AND('Cash Flows'!$L863<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I863,\"\")","v":""},{"$f":"IFERROR(IF(M863=\"\",IF(AND(L863<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L863<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L863>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L863<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L863>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L863<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L863>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L863<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L863>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L863<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L863)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L863)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L863)=MONTH('Lease Option 1'!$D$13),YEAR($L863)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M863:O863),\"\")","v":0},0,null,"1969-12-01",{"$f":"IF(AND('Cash Flows'!$L863<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I863,\"\")","v":""},{"$f":"IFERROR(IF(T863=\"\",IF(AND(S863<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S863<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S863>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S863<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S863>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S863<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S863>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S863<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S863>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S863<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S863)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S863)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L863)=MONTH('Lease Option 2'!$D$13),YEAR($L863)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z863<$AB$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z863>='Ownership Option 1'!$D$25,Z863<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z863)=MONTH('Ownership Option 1'!$D$25),YEAR($L863)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z863+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z863+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z863)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z863)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE857:AE862)>0,IF(OR(MONTH(Z863)=6,MONTH(Z863)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z863)=6,MONTH(Z863)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z863)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z863>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z863)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z863)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z863)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z863)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1969-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK863<$AB$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN863>='Ownership Option 1'!$D$25,AK863<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK863)=MONTH('Ownership Option 1'!$D$25),YEAR($AK863)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK863+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK863+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK863)=6,MONTH(AK863)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK863)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV863<$AB$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN863>='Ownership Option 1'!$D$25,AV863<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK863)=MONTH('Ownership Option 1'!$D$25),YEAR($AK863)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV863+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV863>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV863)=6,MONTH(AV863)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV863)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG863<$AB$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN863>='Ownership Option 1'!$D$25,BG863<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK863)=MONTH('Ownership Option 1'!$D$25),YEAR($AK863)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG863<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG863>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 1'!$D$22),YEAR($DN863)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG863>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG863)=MONTH('Ownership Option 1'!$D$22),YEAR(BG863)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG863)=MONTH('Ownership Option 1'!$D$22),YEAR(BG863)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG863)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT863<$BV$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN863>='Ownership Option 2'!$D$25,BT863<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT863)=MONTH('Ownership Option 2'!$D25),YEAR($BT863)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT863+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT863+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT863)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT863)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY857:BY862)>0,IF(OR(MONTH(BT863)=6,MONTH(BT863)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT863)=6,MONTH(BT863)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT863)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT863)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE863<$BV$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN863>='Ownership Option 2'!$D$25,CE863<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK863)=MONTH('Ownership Option 2'!$D$25),YEAR($AK863)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE863+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE863+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE863)=6,MONTH(CE863)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE863)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP863<$BV$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN863>='Ownership Option 2'!$D$25,CP863<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK863)=MONTH('Ownership Option 2'!$D$25),YEAR($AK863)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP863+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP863>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP863)=6,MONTH(CP863)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP863)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA863<$BV$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA863>='Ownership Option 2'!$D$25,DA863<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA863)=MONTH('Ownership Option 2'!$D$25),YEAR($DA863)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA863<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA863>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA863)=MONTH('Ownership Option 2'!$D$22),YEAR($DA863)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA863>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA863)=MONTH('Ownership Option 2'!$D$22),YEAR(DA863)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA863)=MONTH('Ownership Option 2'!$D$22),YEAR(DA863)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA863)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1969-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN863<$DP$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN863>='Ownership Option 3'!$D$25,DN863<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 3'!$D$25),YEAR($DN863)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN863+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN863+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN863)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN863)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS857:DS862)>0,IF(OR(MONTH(DN863)=6,MONTH(DN863)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN863)=6,MONTH(DN863)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN863>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN863)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN863)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN863)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN863)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY863<$DP$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY863>='Ownership Option 3'!$D$25,DY863<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY863)=MONTH('Ownership Option 3'!$D$25),YEAR($DY863)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY863+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY863+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY863)=6,MONTH(DY863)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY863)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY863>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY863)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY863)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY863)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY863)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ863<$DP$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ863>='Ownership Option 3'!$D$25,EJ863<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ863)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ863)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ863+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ863>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ863)=6,MONTH(EJ863)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ863)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ863>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ863)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ863)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ863)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ863)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ863)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1969-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU863<$DP$19,$I863,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU863>='Ownership Option 3'!$D$25,EU863<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU863)=MONTH('Ownership Option 3'!$D$25),YEAR($EU863)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU863<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU863>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU863)=MONTH('Ownership Option 3'!$D$22),YEAR($EU863)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU863>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU863)=MONTH('Ownership Option 3'!$D$22),YEAR(EU863)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU863)=MONTH('Ownership Option 3'!$D$22),YEAR(EU863)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU863)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[845,"1970-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B869>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B869))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B869))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B869)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B869))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B869))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B869))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B869>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B869))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B869))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B869)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B869))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B869))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B869))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B869>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B869))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B869))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B869)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B869))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B869))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B869))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B869>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B869))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B869))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B869)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B869))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B869))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B869))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B869>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B869))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B869))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B869)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B869))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B869))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B869))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B869>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B869))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B869)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B869))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B869)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B869))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B869)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B869))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B869))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B869-TODAY())/365.25))),\"\")","v":""},0,0,null,"1970-06-01",{"$f":"IF(AND('Cash Flows'!$L869<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I869,\"\")","v":""},{"$f":"IFERROR(IF(M869=\"\",IF(AND(L869<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L869<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L869>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L869<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L869>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L869<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L869>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L869<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L869>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L869<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L869)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L869)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L869)=MONTH('Lease Option 1'!$D$13),YEAR($L869)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1970-06-01",{"$f":"IF(AND('Cash Flows'!$L869<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I869,\"\")","v":""},{"$f":"IFERROR(IF(T869=\"\",IF(AND(S869<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S869<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S869>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S869<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S869>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S869<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S869>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S869<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S869>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S869<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S869)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S869)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L869)=MONTH('Lease Option 2'!$D$13),YEAR($L869)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z869<$AB$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z869>='Ownership Option 1'!$D$25,Z869<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z869)=MONTH('Ownership Option 1'!$D$25),YEAR($L869)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z869+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z869+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z869)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z869)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE863:AE868)>0,IF(OR(MONTH(Z869)=6,MONTH(Z869)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z869)=6,MONTH(Z869)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z869)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z869>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z869)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z869)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z869)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z869)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1970-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK869<$AB$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN869>='Ownership Option 1'!$D$25,AK869<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK869)=MONTH('Ownership Option 1'!$D$25),YEAR($AK869)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK869+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK869+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK869)=6,MONTH(AK869)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK869)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV869<$AB$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN869>='Ownership Option 1'!$D$25,AV869<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK869)=MONTH('Ownership Option 1'!$D$25),YEAR($AK869)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV869+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV869>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV869)=6,MONTH(AV869)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV869)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG869<$AB$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN869>='Ownership Option 1'!$D$25,BG869<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK869)=MONTH('Ownership Option 1'!$D$25),YEAR($AK869)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG869<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG869>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 1'!$D$22),YEAR($DN869)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG869>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG869)=MONTH('Ownership Option 1'!$D$22),YEAR(BG869)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG869)=MONTH('Ownership Option 1'!$D$22),YEAR(BG869)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG869)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT869<$BV$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN869>='Ownership Option 2'!$D$25,BT869<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT869)=MONTH('Ownership Option 2'!$D25),YEAR($BT869)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT869+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT869+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT869)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT869)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY863:BY868)>0,IF(OR(MONTH(BT869)=6,MONTH(BT869)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT869)=6,MONTH(BT869)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT869)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT869)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE869<$BV$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN869>='Ownership Option 2'!$D$25,CE869<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK869)=MONTH('Ownership Option 2'!$D$25),YEAR($AK869)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE869+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE869+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE869)=6,MONTH(CE869)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE869)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP869<$BV$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN869>='Ownership Option 2'!$D$25,CP869<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK869)=MONTH('Ownership Option 2'!$D$25),YEAR($AK869)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP869+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP869>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP869)=6,MONTH(CP869)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP869)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA869<$BV$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA869>='Ownership Option 2'!$D$25,DA869<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA869)=MONTH('Ownership Option 2'!$D$25),YEAR($DA869)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA869<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA869>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA869)=MONTH('Ownership Option 2'!$D$22),YEAR($DA869)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA869>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA869)=MONTH('Ownership Option 2'!$D$22),YEAR(DA869)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA869)=MONTH('Ownership Option 2'!$D$22),YEAR(DA869)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA869)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN869<$DP$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN869>='Ownership Option 3'!$D$25,DN869<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 3'!$D$25),YEAR($DN869)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN869+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN869+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN869)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN869)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS863:DS868)>0,IF(OR(MONTH(DN869)=6,MONTH(DN869)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN869)=6,MONTH(DN869)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN869>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN869)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN869)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN869)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN869)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY869<$DP$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY869>='Ownership Option 3'!$D$25,DY869<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY869)=MONTH('Ownership Option 3'!$D$25),YEAR($DY869)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY869+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY869+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY869)=6,MONTH(DY869)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY869)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY869>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY869)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY869)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY869)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY869)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ869<$DP$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ869>='Ownership Option 3'!$D$25,EJ869<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ869)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ869)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ869+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ869>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ869)=6,MONTH(EJ869)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ869)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ869>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ869)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ869)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ869)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ869)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ869)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU869<$DP$19,$I869,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU869>='Ownership Option 3'!$D$25,EU869<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU869)=MONTH('Ownership Option 3'!$D$25),YEAR($EU869)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU869<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU869>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU869)=MONTH('Ownership Option 3'!$D$22),YEAR($EU869)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU869>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU869)=MONTH('Ownership Option 3'!$D$22),YEAR(EU869)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU869)=MONTH('Ownership Option 3'!$D$22),YEAR(EU869)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU869)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[846,"1970-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B870>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B870))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B870))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B870)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B870))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B870))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B870))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B870>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B870))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B870))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B870)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B870))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B870))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B870))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B870>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B870))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B870))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B870)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B870))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B870))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B870))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B870>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B870))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B870))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B870)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B870))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B870))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B870))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B870>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B870))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B870))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B870)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B870))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B870))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B870))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B870>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B870))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B870)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B870))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B870)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B870))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B870)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B870))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B870))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B870-TODAY())/365.25))),\"\")","v":""},0,0,null,"1970-07-01",{"$f":"IF(AND('Cash Flows'!$L870<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I870,\"\")","v":""},{"$f":"IFERROR(IF(M870=\"\",IF(AND(L870<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L870<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L870>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L870<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L870>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L870<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L870>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L870<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L870>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L870<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L870)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L870)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L870)=MONTH('Lease Option 1'!$D$13),YEAR($L870)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1970-07-01",{"$f":"IF(AND('Cash Flows'!$L870<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I870,\"\")","v":""},{"$f":"IFERROR(IF(T870=\"\",IF(AND(S870<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S870<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S870>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S870<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S870>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S870<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S870>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S870<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S870>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S870<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S870)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S870)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L870)=MONTH('Lease Option 2'!$D$13),YEAR($L870)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z870<$AB$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z870>='Ownership Option 1'!$D$25,Z870<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z870)=MONTH('Ownership Option 1'!$D$25),YEAR($L870)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z870+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z870+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z870)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z870)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE864:AE869)>0,IF(OR(MONTH(Z870)=6,MONTH(Z870)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z870)=6,MONTH(Z870)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z870)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z870>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z870)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z870)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z870)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z870)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1970-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK870<$AB$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN870>='Ownership Option 1'!$D$25,AK870<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK870)=MONTH('Ownership Option 1'!$D$25),YEAR($AK870)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK870+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK870+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK870)=6,MONTH(AK870)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK870)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV870<$AB$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN870>='Ownership Option 1'!$D$25,AV870<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK870)=MONTH('Ownership Option 1'!$D$25),YEAR($AK870)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV870+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV870>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV870)=6,MONTH(AV870)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV870)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG870<$AB$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN870>='Ownership Option 1'!$D$25,BG870<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK870)=MONTH('Ownership Option 1'!$D$25),YEAR($AK870)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG870<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG870>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 1'!$D$22),YEAR($DN870)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG870>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG870)=MONTH('Ownership Option 1'!$D$22),YEAR(BG870)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG870)=MONTH('Ownership Option 1'!$D$22),YEAR(BG870)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG870)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT870<$BV$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN870>='Ownership Option 2'!$D$25,BT870<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT870)=MONTH('Ownership Option 2'!$D25),YEAR($BT870)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT870+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT870+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT870)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT870)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY864:BY869)>0,IF(OR(MONTH(BT870)=6,MONTH(BT870)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT870)=6,MONTH(BT870)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT870)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT870)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE870<$BV$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN870>='Ownership Option 2'!$D$25,CE870<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK870)=MONTH('Ownership Option 2'!$D$25),YEAR($AK870)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE870+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE870+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE870)=6,MONTH(CE870)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE870)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP870<$BV$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN870>='Ownership Option 2'!$D$25,CP870<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK870)=MONTH('Ownership Option 2'!$D$25),YEAR($AK870)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP870+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP870>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP870)=6,MONTH(CP870)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP870)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA870<$BV$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA870>='Ownership Option 2'!$D$25,DA870<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA870)=MONTH('Ownership Option 2'!$D$25),YEAR($DA870)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA870<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA870>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA870)=MONTH('Ownership Option 2'!$D$22),YEAR($DA870)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA870>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA870)=MONTH('Ownership Option 2'!$D$22),YEAR(DA870)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA870)=MONTH('Ownership Option 2'!$D$22),YEAR(DA870)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA870)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN870<$DP$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN870>='Ownership Option 3'!$D$25,DN870<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 3'!$D$25),YEAR($DN870)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN870+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN870+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN870)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN870)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS864:DS869)>0,IF(OR(MONTH(DN870)=6,MONTH(DN870)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN870)=6,MONTH(DN870)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN870>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN870)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN870)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN870)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN870)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY870<$DP$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY870>='Ownership Option 3'!$D$25,DY870<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY870)=MONTH('Ownership Option 3'!$D$25),YEAR($DY870)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY870+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY870+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY870)=6,MONTH(DY870)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY870)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY870>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY870)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY870)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY870)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY870)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ870<$DP$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ870>='Ownership Option 3'!$D$25,EJ870<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ870)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ870)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ870+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ870>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ870)=6,MONTH(EJ870)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ870)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ870>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ870)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ870)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ870)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ870)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ870)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU870<$DP$19,$I870,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU870>='Ownership Option 3'!$D$25,EU870<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU870)=MONTH('Ownership Option 3'!$D$25),YEAR($EU870)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU870<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU870>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU870)=MONTH('Ownership Option 3'!$D$22),YEAR($EU870)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU870>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU870)=MONTH('Ownership Option 3'!$D$22),YEAR(EU870)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU870)=MONTH('Ownership Option 3'!$D$22),YEAR(EU870)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU870)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[851,"1970-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B875>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B875))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B875))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B875)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B875))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B875))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B875))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B875>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B875))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B875))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B875)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B875))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B875))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B875))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B875>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B875))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B875))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B875)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B875))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B875))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B875))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B875>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B875))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B875))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B875)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B875))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B875))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B875))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B875>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B875))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B875))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B875)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B875))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B875))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B875))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B875>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B875))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B875)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B875))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B875)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B875))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B875)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B875))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B875))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B875-TODAY())/365.25))),\"\")","v":""},0,0,null,"1970-12-01",{"$f":"IF(AND('Cash Flows'!$L875<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I875,\"\")","v":""},{"$f":"IFERROR(IF(M875=\"\",IF(AND(L875<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L875<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L875>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L875<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L875>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L875<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L875>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L875<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L875>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L875<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L875)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L875)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L875)=MONTH('Lease Option 1'!$D$13),YEAR($L875)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1970-12-01",{"$f":"IF(AND('Cash Flows'!$L875<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I875,\"\")","v":""},{"$f":"IFERROR(IF(T875=\"\",IF(AND(S875<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S875<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S875>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S875<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S875>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S875<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S875>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S875<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S875>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S875<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S875)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S875)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L875)=MONTH('Lease Option 2'!$D$13),YEAR($L875)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z875<$AB$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z875>='Ownership Option 1'!$D$25,Z875<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z875)=MONTH('Ownership Option 1'!$D$25),YEAR($L875)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z875+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z875+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z875)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z875)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE869:AE874)>0,IF(OR(MONTH(Z875)=6,MONTH(Z875)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z875)=6,MONTH(Z875)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z875)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z875>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z875)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z875)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z875)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z875)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1970-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK875<$AB$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN875>='Ownership Option 1'!$D$25,AK875<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK875)=MONTH('Ownership Option 1'!$D$25),YEAR($AK875)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK875+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK875+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK875)=6,MONTH(AK875)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK875)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV875<$AB$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN875>='Ownership Option 1'!$D$25,AV875<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK875)=MONTH('Ownership Option 1'!$D$25),YEAR($AK875)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV875+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV875>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV875)=6,MONTH(AV875)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV875)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG875<$AB$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN875>='Ownership Option 1'!$D$25,BG875<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK875)=MONTH('Ownership Option 1'!$D$25),YEAR($AK875)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG875<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG875>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 1'!$D$22),YEAR($DN875)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG875>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG875)=MONTH('Ownership Option 1'!$D$22),YEAR(BG875)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG875)=MONTH('Ownership Option 1'!$D$22),YEAR(BG875)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG875)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT875<$BV$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN875>='Ownership Option 2'!$D$25,BT875<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT875)=MONTH('Ownership Option 2'!$D25),YEAR($BT875)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT875+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT875+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT875)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT875)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY869:BY874)>0,IF(OR(MONTH(BT875)=6,MONTH(BT875)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT875)=6,MONTH(BT875)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT875)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT875)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE875<$BV$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN875>='Ownership Option 2'!$D$25,CE875<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK875)=MONTH('Ownership Option 2'!$D$25),YEAR($AK875)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE875+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE875+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE875)=6,MONTH(CE875)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE875)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP875<$BV$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN875>='Ownership Option 2'!$D$25,CP875<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK875)=MONTH('Ownership Option 2'!$D$25),YEAR($AK875)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP875+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP875>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP875)=6,MONTH(CP875)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP875)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA875<$BV$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA875>='Ownership Option 2'!$D$25,DA875<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA875)=MONTH('Ownership Option 2'!$D$25),YEAR($DA875)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA875<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA875>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA875)=MONTH('Ownership Option 2'!$D$22),YEAR($DA875)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA875>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA875)=MONTH('Ownership Option 2'!$D$22),YEAR(DA875)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA875)=MONTH('Ownership Option 2'!$D$22),YEAR(DA875)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA875)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1970-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN875<$DP$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN875>='Ownership Option 3'!$D$25,DN875<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 3'!$D$25),YEAR($DN875)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN875+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN875+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN875)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN875)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS869:DS874)>0,IF(OR(MONTH(DN875)=6,MONTH(DN875)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN875)=6,MONTH(DN875)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN875>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN875)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN875)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN875)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN875)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY875<$DP$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY875>='Ownership Option 3'!$D$25,DY875<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY875)=MONTH('Ownership Option 3'!$D$25),YEAR($DY875)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY875+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY875+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY875)=6,MONTH(DY875)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY875)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY875>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY875)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY875)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY875)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY875)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ875<$DP$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ875>='Ownership Option 3'!$D$25,EJ875<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ875)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ875)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ875+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ875>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ875)=6,MONTH(EJ875)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ875)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ875>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ875)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ875)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ875)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ875)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ875)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1970-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU875<$DP$19,$I875,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU875>='Ownership Option 3'!$D$25,EU875<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU875)=MONTH('Ownership Option 3'!$D$25),YEAR($EU875)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU875<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU875>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU875)=MONTH('Ownership Option 3'!$D$22),YEAR($EU875)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU875>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU875)=MONTH('Ownership Option 3'!$D$22),YEAR(EU875)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU875)=MONTH('Ownership Option 3'!$D$22),YEAR(EU875)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU875)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[856,"1971-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B880>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B880))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B880))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B880)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B880))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B880))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B880))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B880>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B880))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B880))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B880)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B880))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B880))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B880))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B880>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B880))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B880))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B880)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B880))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B880))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B880))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B880>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B880))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B880))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B880)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B880))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B880))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B880))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B880>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B880))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B880))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B880)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B880))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B880))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B880))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B880>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B880))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B880)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B880))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B880)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B880))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B880)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B880))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B880))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B880-TODAY())/365.25))),\"\")","v":""},0,0,null,"1971-05-01",{"$f":"IF(AND('Cash Flows'!$L880<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I880,\"\")","v":""},{"$f":"IFERROR(IF(M880=\"\",IF(AND(L880<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L880<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L880>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L880<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L880>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L880<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L880>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L880<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L880>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L880<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L880)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L880)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L880)=MONTH('Lease Option 1'!$D$13),YEAR($L880)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1971-05-01",{"$f":"IF(AND('Cash Flows'!$L880<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I880,\"\")","v":""},{"$f":"IFERROR(IF(T880=\"\",IF(AND(S880<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S880<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S880>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S880<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S880>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S880<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S880>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S880<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S880>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S880<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S880)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S880)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L880)=MONTH('Lease Option 2'!$D$13),YEAR($L880)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z880<$AB$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z880>='Ownership Option 1'!$D$25,Z880<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z880)=MONTH('Ownership Option 1'!$D$25),YEAR($L880)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z880+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z880+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z880)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z880)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE874:AE879)>0,IF(OR(MONTH(Z880)=6,MONTH(Z880)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z880)=6,MONTH(Z880)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z880)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z880>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z880)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z880)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z880)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z880)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1971-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK880<$AB$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN880>='Ownership Option 1'!$D$25,AK880<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK880)=MONTH('Ownership Option 1'!$D$25),YEAR($AK880)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK880+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK880+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK880)=6,MONTH(AK880)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK880)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV880<$AB$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN880>='Ownership Option 1'!$D$25,AV880<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK880)=MONTH('Ownership Option 1'!$D$25),YEAR($AK880)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV880+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV880>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV880)=6,MONTH(AV880)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV880)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG880<$AB$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN880>='Ownership Option 1'!$D$25,BG880<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK880)=MONTH('Ownership Option 1'!$D$25),YEAR($AK880)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG880<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG880>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 1'!$D$22),YEAR($DN880)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG880>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG880)=MONTH('Ownership Option 1'!$D$22),YEAR(BG880)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG880)=MONTH('Ownership Option 1'!$D$22),YEAR(BG880)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG880)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT880<$BV$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN880>='Ownership Option 2'!$D$25,BT880<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT880)=MONTH('Ownership Option 2'!$D25),YEAR($BT880)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT880+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT880+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT880)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT880)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY874:BY879)>0,IF(OR(MONTH(BT880)=6,MONTH(BT880)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT880)=6,MONTH(BT880)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT880)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT880)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE880<$BV$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN880>='Ownership Option 2'!$D$25,CE880<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK880)=MONTH('Ownership Option 2'!$D$25),YEAR($AK880)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE880+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE880+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE880)=6,MONTH(CE880)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE880)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP880<$BV$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN880>='Ownership Option 2'!$D$25,CP880<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK880)=MONTH('Ownership Option 2'!$D$25),YEAR($AK880)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP880+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP880>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP880)=6,MONTH(CP880)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP880)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA880<$BV$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA880>='Ownership Option 2'!$D$25,DA880<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA880)=MONTH('Ownership Option 2'!$D$25),YEAR($DA880)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA880<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA880>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA880)=MONTH('Ownership Option 2'!$D$22),YEAR($DA880)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA880>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA880)=MONTH('Ownership Option 2'!$D$22),YEAR(DA880)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA880)=MONTH('Ownership Option 2'!$D$22),YEAR(DA880)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA880)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN880<$DP$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN880>='Ownership Option 3'!$D$25,DN880<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 3'!$D$25),YEAR($DN880)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN880+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN880+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN880)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN880)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS874:DS879)>0,IF(OR(MONTH(DN880)=6,MONTH(DN880)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN880)=6,MONTH(DN880)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN880>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN880)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN880)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN880)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN880)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY880<$DP$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY880>='Ownership Option 3'!$D$25,DY880<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY880)=MONTH('Ownership Option 3'!$D$25),YEAR($DY880)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY880+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY880+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY880)=6,MONTH(DY880)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY880)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY880>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY880)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY880)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY880)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY880)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ880<$DP$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ880>='Ownership Option 3'!$D$25,EJ880<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ880)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ880)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ880+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ880>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ880)=6,MONTH(EJ880)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ880)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ880>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ880)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ880)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ880)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ880)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ880)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU880<$DP$19,$I880,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU880>='Ownership Option 3'!$D$25,EU880<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU880)=MONTH('Ownership Option 3'!$D$25),YEAR($EU880)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU880<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU880>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU880)=MONTH('Ownership Option 3'!$D$22),YEAR($EU880)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU880>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU880)=MONTH('Ownership Option 3'!$D$22),YEAR(EU880)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU880)=MONTH('Ownership Option 3'!$D$22),YEAR(EU880)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU880)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[861,"1971-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B885>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B885))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B885))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B885)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B885))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B885))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B885))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B885>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B885))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B885))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B885)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B885))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B885))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B885))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B885>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B885))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B885))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B885)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B885))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B885))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B885))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B885>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B885))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B885))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B885)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B885))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B885))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B885))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B885>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B885))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B885))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B885)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B885))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B885))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B885))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B885>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B885))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B885)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B885))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B885)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B885))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B885)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B885))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B885))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B885-TODAY())/365.25))),\"\")","v":""},0,0,null,"1971-10-01",{"$f":"IF(AND('Cash Flows'!$L885<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I885,\"\")","v":""},{"$f":"IFERROR(IF(M885=\"\",IF(AND(L885<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L885<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L885>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L885<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L885>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L885<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L885>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L885<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L885>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L885<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L885)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L885)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L885)=MONTH('Lease Option 1'!$D$13),YEAR($L885)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1971-10-01",{"$f":"IF(AND('Cash Flows'!$L885<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I885,\"\")","v":""},{"$f":"IFERROR(IF(T885=\"\",IF(AND(S885<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S885<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S885>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S885<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S885>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S885<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S885>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S885<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S885>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S885<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S885)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S885)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L885)=MONTH('Lease Option 2'!$D$13),YEAR($L885)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z885<$AB$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z885>='Ownership Option 1'!$D$25,Z885<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z885)=MONTH('Ownership Option 1'!$D$25),YEAR($L885)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z885+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z885+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z885)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z885)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE879:AE884)>0,IF(OR(MONTH(Z885)=6,MONTH(Z885)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z885)=6,MONTH(Z885)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z885)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z885>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z885)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z885)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z885)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z885)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1971-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK885<$AB$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN885>='Ownership Option 1'!$D$25,AK885<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK885)=MONTH('Ownership Option 1'!$D$25),YEAR($AK885)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK885+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK885+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK885)=6,MONTH(AK885)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK885)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV885<$AB$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN885>='Ownership Option 1'!$D$25,AV885<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK885)=MONTH('Ownership Option 1'!$D$25),YEAR($AK885)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV885+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV885>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV885)=6,MONTH(AV885)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV885)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG885<$AB$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN885>='Ownership Option 1'!$D$25,BG885<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK885)=MONTH('Ownership Option 1'!$D$25),YEAR($AK885)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG885<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG885>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 1'!$D$22),YEAR($DN885)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG885>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG885)=MONTH('Ownership Option 1'!$D$22),YEAR(BG885)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG885)=MONTH('Ownership Option 1'!$D$22),YEAR(BG885)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG885)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT885<$BV$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN885>='Ownership Option 2'!$D$25,BT885<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT885)=MONTH('Ownership Option 2'!$D25),YEAR($BT885)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT885+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT885+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT885)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT885)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY879:BY884)>0,IF(OR(MONTH(BT885)=6,MONTH(BT885)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT885)=6,MONTH(BT885)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT885)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT885)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE885<$BV$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN885>='Ownership Option 2'!$D$25,CE885<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK885)=MONTH('Ownership Option 2'!$D$25),YEAR($AK885)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE885+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE885+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE885)=6,MONTH(CE885)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE885)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP885<$BV$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN885>='Ownership Option 2'!$D$25,CP885<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK885)=MONTH('Ownership Option 2'!$D$25),YEAR($AK885)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP885+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP885>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP885)=6,MONTH(CP885)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP885)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA885<$BV$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA885>='Ownership Option 2'!$D$25,DA885<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA885)=MONTH('Ownership Option 2'!$D$25),YEAR($DA885)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA885<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA885>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA885)=MONTH('Ownership Option 2'!$D$22),YEAR($DA885)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA885>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA885)=MONTH('Ownership Option 2'!$D$22),YEAR(DA885)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA885)=MONTH('Ownership Option 2'!$D$22),YEAR(DA885)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA885)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN885<$DP$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN885>='Ownership Option 3'!$D$25,DN885<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 3'!$D$25),YEAR($DN885)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN885+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN885+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN885)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN885)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS879:DS884)>0,IF(OR(MONTH(DN885)=6,MONTH(DN885)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN885)=6,MONTH(DN885)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN885>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN885)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN885)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN885)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN885)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY885<$DP$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY885>='Ownership Option 3'!$D$25,DY885<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY885)=MONTH('Ownership Option 3'!$D$25),YEAR($DY885)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY885+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY885+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY885)=6,MONTH(DY885)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY885)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY885>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY885)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY885)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY885)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY885)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ885<$DP$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ885>='Ownership Option 3'!$D$25,EJ885<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ885)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ885)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ885+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ885>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ885)=6,MONTH(EJ885)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ885)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ885>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ885)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ885)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ885)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ885)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ885)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU885<$DP$19,$I885,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU885>='Ownership Option 3'!$D$25,EU885<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU885)=MONTH('Ownership Option 3'!$D$25),YEAR($EU885)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU885<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU885>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU885)=MONTH('Ownership Option 3'!$D$22),YEAR($EU885)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU885>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU885)=MONTH('Ownership Option 3'!$D$22),YEAR(EU885)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU885)=MONTH('Ownership Option 3'!$D$22),YEAR(EU885)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU885)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[862,"1971-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B886>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B886))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B886))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B886)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B886))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B886))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B886))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B886>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B886))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B886))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B886)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B886))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B886))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B886))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B886>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B886))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B886))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B886)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B886))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B886))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B886))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B886>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B886))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B886))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B886)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B886))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B886))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B886))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B886>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B886))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B886))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B886)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B886))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B886))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B886))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B886>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B886))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B886)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B886))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B886)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B886))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B886)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B886))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B886))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B886-TODAY())/365.25))),\"\")","v":""},0,0,null,"1971-11-01",{"$f":"IF(AND('Cash Flows'!$L886<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I886,\"\")","v":""},{"$f":"IFERROR(IF(M886=\"\",IF(AND(L886<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L886<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L886>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L886<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L886>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L886<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L886>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L886<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L886>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L886<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L886)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L886)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L886)=MONTH('Lease Option 1'!$D$13),YEAR($L886)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1971-11-01",{"$f":"IF(AND('Cash Flows'!$L886<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I886,\"\")","v":""},{"$f":"IFERROR(IF(T886=\"\",IF(AND(S886<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S886<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S886>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S886<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S886>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S886<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S886>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S886<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S886>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S886<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S886)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S886)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L886)=MONTH('Lease Option 2'!$D$13),YEAR($L886)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z886<$AB$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z886>='Ownership Option 1'!$D$25,Z886<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z886)=MONTH('Ownership Option 1'!$D$25),YEAR($L886)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z886+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z886+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z886)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z886)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE880:AE885)>0,IF(OR(MONTH(Z886)=6,MONTH(Z886)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z886)=6,MONTH(Z886)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z886)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z886>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z886)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z886)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z886)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z886)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1971-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK886<$AB$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN886>='Ownership Option 1'!$D$25,AK886<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK886)=MONTH('Ownership Option 1'!$D$25),YEAR($AK886)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK886+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK886+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK886)=6,MONTH(AK886)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK886)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV886<$AB$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN886>='Ownership Option 1'!$D$25,AV886<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK886)=MONTH('Ownership Option 1'!$D$25),YEAR($AK886)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV886+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV886>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV886)=6,MONTH(AV886)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV886)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG886<$AB$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN886>='Ownership Option 1'!$D$25,BG886<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK886)=MONTH('Ownership Option 1'!$D$25),YEAR($AK886)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG886<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG886>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 1'!$D$22),YEAR($DN886)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG886>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG886)=MONTH('Ownership Option 1'!$D$22),YEAR(BG886)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG886)=MONTH('Ownership Option 1'!$D$22),YEAR(BG886)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG886)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT886<$BV$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN886>='Ownership Option 2'!$D$25,BT886<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT886)=MONTH('Ownership Option 2'!$D25),YEAR($BT886)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT886+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT886+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT886)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT886)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY880:BY885)>0,IF(OR(MONTH(BT886)=6,MONTH(BT886)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT886)=6,MONTH(BT886)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT886)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT886)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE886<$BV$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN886>='Ownership Option 2'!$D$25,CE886<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK886)=MONTH('Ownership Option 2'!$D$25),YEAR($AK886)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE886+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE886+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE886)=6,MONTH(CE886)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE886)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP886<$BV$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN886>='Ownership Option 2'!$D$25,CP886<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK886)=MONTH('Ownership Option 2'!$D$25),YEAR($AK886)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP886+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP886>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP886)=6,MONTH(CP886)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP886)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA886<$BV$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA886>='Ownership Option 2'!$D$25,DA886<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA886)=MONTH('Ownership Option 2'!$D$25),YEAR($DA886)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA886<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA886>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA886)=MONTH('Ownership Option 2'!$D$22),YEAR($DA886)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA886>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA886)=MONTH('Ownership Option 2'!$D$22),YEAR(DA886)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA886)=MONTH('Ownership Option 2'!$D$22),YEAR(DA886)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA886)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1971-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN886<$DP$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN886>='Ownership Option 3'!$D$25,DN886<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 3'!$D$25),YEAR($DN886)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN886+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN886+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN886)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN886)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS880:DS885)>0,IF(OR(MONTH(DN886)=6,MONTH(DN886)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN886)=6,MONTH(DN886)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN886>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN886)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN886)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN886)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN886)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY886<$DP$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY886>='Ownership Option 3'!$D$25,DY886<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY886)=MONTH('Ownership Option 3'!$D$25),YEAR($DY886)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY886+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY886+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY886)=6,MONTH(DY886)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY886)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY886>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY886)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY886)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY886)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY886)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ886<$DP$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ886>='Ownership Option 3'!$D$25,EJ886<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ886)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ886)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ886+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ886>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ886)=6,MONTH(EJ886)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ886)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ886>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ886)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ886)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ886)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ886)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ886)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1971-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU886<$DP$19,$I886,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU886>='Ownership Option 3'!$D$25,EU886<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU886)=MONTH('Ownership Option 3'!$D$25),YEAR($EU886)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU886<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU886>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU886)=MONTH('Ownership Option 3'!$D$22),YEAR($EU886)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU886>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU886)=MONTH('Ownership Option 3'!$D$22),YEAR(EU886)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU886)=MONTH('Ownership Option 3'!$D$22),YEAR(EU886)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU886)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[867,"1972-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B891>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B891))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B891))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B891)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B891))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B891))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B891))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B891>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B891))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B891))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B891)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B891))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B891))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B891))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B891>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B891))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B891))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B891)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B891))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B891))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B891))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B891>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B891))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B891))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B891)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B891))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B891))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B891))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B891>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B891))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B891))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B891)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B891))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B891))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B891))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B891>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B891))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B891)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B891))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B891)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B891))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B891)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B891))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B891))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B891-TODAY())/365.25))),\"\")","v":""},0,0,null,"1972-04-01",{"$f":"IF(AND('Cash Flows'!$L891<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I891,\"\")","v":""},{"$f":"IFERROR(IF(M891=\"\",IF(AND(L891<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L891<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L891>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L891<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L891>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L891<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L891>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L891<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L891>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L891<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L891)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L891)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L891)=MONTH('Lease Option 1'!$D$13),YEAR($L891)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1972-04-01",{"$f":"IF(AND('Cash Flows'!$L891<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I891,\"\")","v":""},{"$f":"IFERROR(IF(T891=\"\",IF(AND(S891<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S891<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S891>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S891<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S891>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S891<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S891>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S891<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S891>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S891<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S891)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S891)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L891)=MONTH('Lease Option 2'!$D$13),YEAR($L891)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z891<$AB$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z891>='Ownership Option 1'!$D$25,Z891<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z891)=MONTH('Ownership Option 1'!$D$25),YEAR($L891)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z891+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z891+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z891)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z891)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE885:AE890)>0,IF(OR(MONTH(Z891)=6,MONTH(Z891)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z891)=6,MONTH(Z891)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z891)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z891>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z891)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z891)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z891)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z891)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1972-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK891<$AB$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN891>='Ownership Option 1'!$D$25,AK891<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK891)=MONTH('Ownership Option 1'!$D$25),YEAR($AK891)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK891+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK891+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK891)=6,MONTH(AK891)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK891)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV891<$AB$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN891>='Ownership Option 1'!$D$25,AV891<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK891)=MONTH('Ownership Option 1'!$D$25),YEAR($AK891)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV891+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV891>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV891)=6,MONTH(AV891)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV891)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG891<$AB$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN891>='Ownership Option 1'!$D$25,BG891<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK891)=MONTH('Ownership Option 1'!$D$25),YEAR($AK891)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG891<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG891>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 1'!$D$22),YEAR($DN891)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG891>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG891)=MONTH('Ownership Option 1'!$D$22),YEAR(BG891)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG891)=MONTH('Ownership Option 1'!$D$22),YEAR(BG891)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG891)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1972-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT891<$BV$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN891>='Ownership Option 2'!$D$25,BT891<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT891)=MONTH('Ownership Option 2'!$D25),YEAR($BT891)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT891+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT891+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT891)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT891)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY885:BY890)>0,IF(OR(MONTH(BT891)=6,MONTH(BT891)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT891)=6,MONTH(BT891)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT891)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT891)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE891<$BV$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN891>='Ownership Option 2'!$D$25,CE891<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK891)=MONTH('Ownership Option 2'!$D$25),YEAR($AK891)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE891+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE891+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE891)=6,MONTH(CE891)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE891)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP891<$BV$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN891>='Ownership Option 2'!$D$25,CP891<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK891)=MONTH('Ownership Option 2'!$D$25),YEAR($AK891)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP891+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP891>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP891)=6,MONTH(CP891)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP891)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA891<$BV$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA891>='Ownership Option 2'!$D$25,DA891<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA891)=MONTH('Ownership Option 2'!$D$25),YEAR($DA891)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA891<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA891>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA891)=MONTH('Ownership Option 2'!$D$22),YEAR($DA891)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA891>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA891)=MONTH('Ownership Option 2'!$D$22),YEAR(DA891)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA891)=MONTH('Ownership Option 2'!$D$22),YEAR(DA891)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA891)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1972-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN891<$DP$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN891>='Ownership Option 3'!$D$25,DN891<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 3'!$D$25),YEAR($DN891)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN891+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN891+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN891)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN891)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS885:DS890)>0,IF(OR(MONTH(DN891)=6,MONTH(DN891)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN891)=6,MONTH(DN891)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN891>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN891)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN891)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN891)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN891)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY891<$DP$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY891>='Ownership Option 3'!$D$25,DY891<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY891)=MONTH('Ownership Option 3'!$D$25),YEAR($DY891)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY891+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY891+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY891)=6,MONTH(DY891)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY891)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY891>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY891)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY891)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY891)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY891)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ891<$DP$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ891>='Ownership Option 3'!$D$25,EJ891<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ891)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ891)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ891+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ891>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ891)=6,MONTH(EJ891)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ891)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ891>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ891)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ891)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ891)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ891)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ891)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU891<$DP$19,$I891,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU891>='Ownership Option 3'!$D$25,EU891<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU891)=MONTH('Ownership Option 3'!$D$25),YEAR($EU891)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU891<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU891>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU891)=MONTH('Ownership Option 3'!$D$22),YEAR($EU891)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU891>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU891)=MONTH('Ownership Option 3'!$D$22),YEAR(EU891)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU891)=MONTH('Ownership Option 3'!$D$22),YEAR(EU891)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU891)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[872,"1972-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B896>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B896))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B896))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B896)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B896))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B896))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B896))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B896>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B896))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B896))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B896)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B896))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B896))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B896))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B896>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B896))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B896))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B896)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B896))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B896))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B896))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B896>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B896))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B896))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B896)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B896))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B896))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B896))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B896>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B896))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B896))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B896)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B896))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B896))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B896))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B896>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B896))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B896)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B896))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B896)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B896))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B896)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B896))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B896))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B896-TODAY())/365.25))),\"\")","v":""},0,0,null,"1972-09-01",{"$f":"IF(AND('Cash Flows'!$L896<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I896,\"\")","v":""},{"$f":"IFERROR(IF(M896=\"\",IF(AND(L896<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L896<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L896>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L896<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L896>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L896<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L896>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L896<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L896>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L896<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L896)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L896)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L896)=MONTH('Lease Option 1'!$D$13),YEAR($L896)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1972-09-01",{"$f":"IF(AND('Cash Flows'!$L896<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I896,\"\")","v":""},{"$f":"IFERROR(IF(T896=\"\",IF(AND(S896<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S896<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S896>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S896<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S896>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S896<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S896>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S896<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S896>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S896<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S896)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S896)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L896)=MONTH('Lease Option 2'!$D$13),YEAR($L896)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z896<$AB$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z896>='Ownership Option 1'!$D$25,Z896<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z896)=MONTH('Ownership Option 1'!$D$25),YEAR($L896)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z896+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z896+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z896)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z896)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE890:AE895)>0,IF(OR(MONTH(Z896)=6,MONTH(Z896)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z896)=6,MONTH(Z896)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z896)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z896>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z896)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z896)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z896)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z896)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1972-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK896<$AB$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN896>='Ownership Option 1'!$D$25,AK896<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK896)=MONTH('Ownership Option 1'!$D$25),YEAR($AK896)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK896+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK896+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK896)=6,MONTH(AK896)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK896)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV896<$AB$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN896>='Ownership Option 1'!$D$25,AV896<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK896)=MONTH('Ownership Option 1'!$D$25),YEAR($AK896)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV896+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV896>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV896)=6,MONTH(AV896)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV896)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG896<$AB$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN896>='Ownership Option 1'!$D$25,BG896<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK896)=MONTH('Ownership Option 1'!$D$25),YEAR($AK896)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG896<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG896>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 1'!$D$22),YEAR($DN896)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG896>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG896)=MONTH('Ownership Option 1'!$D$22),YEAR(BG896)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG896)=MONTH('Ownership Option 1'!$D$22),YEAR(BG896)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG896)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1972-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT896<$BV$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN896>='Ownership Option 2'!$D$25,BT896<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT896)=MONTH('Ownership Option 2'!$D25),YEAR($BT896)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT896+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT896+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT896)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT896)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY890:BY895)>0,IF(OR(MONTH(BT896)=6,MONTH(BT896)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT896)=6,MONTH(BT896)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT896)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT896)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE896<$BV$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN896>='Ownership Option 2'!$D$25,CE896<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK896)=MONTH('Ownership Option 2'!$D$25),YEAR($AK896)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE896+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE896+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE896)=6,MONTH(CE896)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE896)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP896<$BV$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN896>='Ownership Option 2'!$D$25,CP896<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK896)=MONTH('Ownership Option 2'!$D$25),YEAR($AK896)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP896+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP896>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP896)=6,MONTH(CP896)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP896)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA896<$BV$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA896>='Ownership Option 2'!$D$25,DA896<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA896)=MONTH('Ownership Option 2'!$D$25),YEAR($DA896)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA896<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA896>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA896)=MONTH('Ownership Option 2'!$D$22),YEAR($DA896)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA896>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA896)=MONTH('Ownership Option 2'!$D$22),YEAR(DA896)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA896)=MONTH('Ownership Option 2'!$D$22),YEAR(DA896)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA896)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1972-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN896<$DP$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN896>='Ownership Option 3'!$D$25,DN896<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 3'!$D$25),YEAR($DN896)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN896+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN896+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN896)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN896)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS890:DS895)>0,IF(OR(MONTH(DN896)=6,MONTH(DN896)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN896)=6,MONTH(DN896)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN896>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN896)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN896)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN896)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN896)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY896<$DP$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY896>='Ownership Option 3'!$D$25,DY896<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY896)=MONTH('Ownership Option 3'!$D$25),YEAR($DY896)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY896+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY896+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY896)=6,MONTH(DY896)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY896)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY896>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY896)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY896)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY896)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY896)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ896<$DP$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ896>='Ownership Option 3'!$D$25,EJ896<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ896)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ896)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ896+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ896>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ896)=6,MONTH(EJ896)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ896)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ896>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ896)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ896)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ896)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ896)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ896)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1972-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU896<$DP$19,$I896,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU896>='Ownership Option 3'!$D$25,EU896<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU896)=MONTH('Ownership Option 3'!$D$25),YEAR($EU896)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU896<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU896>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU896)=MONTH('Ownership Option 3'!$D$22),YEAR($EU896)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU896>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU896)=MONTH('Ownership Option 3'!$D$22),YEAR(EU896)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU896)=MONTH('Ownership Option 3'!$D$22),YEAR(EU896)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU896)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[877,"1973-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B901>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B901))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B901))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B901)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B901))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B901))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B901))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B901>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B901))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B901))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B901)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B901))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B901))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B901))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B901>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B901))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B901))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B901)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B901))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B901))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B901))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B901>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B901))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B901))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B901)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B901))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B901))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B901))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B901>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B901))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B901))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B901)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B901))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B901))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B901))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B901>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B901))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B901)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B901))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B901)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B901))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B901)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B901))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B901))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B901-TODAY())/365.25))),\"\")","v":""},0,0,null,"1973-02-01",{"$f":"IF(AND('Cash Flows'!$L901<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I901,\"\")","v":""},{"$f":"IFERROR(IF(M901=\"\",IF(AND(L901<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L901<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L901>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L901<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L901>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L901<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L901>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L901<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L901>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L901<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L901)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L901)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L901)=MONTH('Lease Option 1'!$D$13),YEAR($L901)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1973-02-01",{"$f":"IF(AND('Cash Flows'!$L901<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I901,\"\")","v":""},{"$f":"IFERROR(IF(T901=\"\",IF(AND(S901<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S901<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S901>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S901<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S901>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S901<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S901>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S901<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S901>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S901<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S901)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S901)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L901)=MONTH('Lease Option 2'!$D$13),YEAR($L901)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z901<$AB$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z901>='Ownership Option 1'!$D$25,Z901<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z901)=MONTH('Ownership Option 1'!$D$25),YEAR($L901)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z901+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z901+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z901)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z901)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE895:AE900)>0,IF(OR(MONTH(Z901)=6,MONTH(Z901)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z901)=6,MONTH(Z901)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z901)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z901>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z901)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z901)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z901)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z901)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1973-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK901<$AB$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN901>='Ownership Option 1'!$D$25,AK901<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK901)=MONTH('Ownership Option 1'!$D$25),YEAR($AK901)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK901+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK901+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK901)=6,MONTH(AK901)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK901)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV901<$AB$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN901>='Ownership Option 1'!$D$25,AV901<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK901)=MONTH('Ownership Option 1'!$D$25),YEAR($AK901)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV901+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV901>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV901)=6,MONTH(AV901)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV901)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG901<$AB$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN901>='Ownership Option 1'!$D$25,BG901<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK901)=MONTH('Ownership Option 1'!$D$25),YEAR($AK901)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG901<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG901>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 1'!$D$22),YEAR($DN901)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG901>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG901)=MONTH('Ownership Option 1'!$D$22),YEAR(BG901)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG901)=MONTH('Ownership Option 1'!$D$22),YEAR(BG901)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG901)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT901<$BV$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN901>='Ownership Option 2'!$D$25,BT901<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT901)=MONTH('Ownership Option 2'!$D25),YEAR($BT901)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT901+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT901+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT901)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT901)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY895:BY900)>0,IF(OR(MONTH(BT901)=6,MONTH(BT901)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT901)=6,MONTH(BT901)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT901)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT901)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE901<$BV$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN901>='Ownership Option 2'!$D$25,CE901<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK901)=MONTH('Ownership Option 2'!$D$25),YEAR($AK901)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE901+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE901+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE901)=6,MONTH(CE901)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE901)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP901<$BV$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN901>='Ownership Option 2'!$D$25,CP901<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK901)=MONTH('Ownership Option 2'!$D$25),YEAR($AK901)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP901+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP901>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP901)=6,MONTH(CP901)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP901)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA901<$BV$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA901>='Ownership Option 2'!$D$25,DA901<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA901)=MONTH('Ownership Option 2'!$D$25),YEAR($DA901)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA901<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA901>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA901)=MONTH('Ownership Option 2'!$D$22),YEAR($DA901)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA901>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA901)=MONTH('Ownership Option 2'!$D$22),YEAR(DA901)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA901)=MONTH('Ownership Option 2'!$D$22),YEAR(DA901)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA901)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN901<$DP$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN901>='Ownership Option 3'!$D$25,DN901<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 3'!$D$25),YEAR($DN901)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN901+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN901+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN901)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN901)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS895:DS900)>0,IF(OR(MONTH(DN901)=6,MONTH(DN901)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN901)=6,MONTH(DN901)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN901>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN901)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN901)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN901)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN901)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY901<$DP$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY901>='Ownership Option 3'!$D$25,DY901<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY901)=MONTH('Ownership Option 3'!$D$25),YEAR($DY901)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY901+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY901+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY901)=6,MONTH(DY901)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY901)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY901>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY901)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY901)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY901)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY901)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ901<$DP$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ901>='Ownership Option 3'!$D$25,EJ901<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ901)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ901)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ901+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ901>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ901)=6,MONTH(EJ901)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ901)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ901>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ901)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ901)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ901)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ901)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ901)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU901<$DP$19,$I901,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU901>='Ownership Option 3'!$D$25,EU901<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU901)=MONTH('Ownership Option 3'!$D$25),YEAR($EU901)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU901<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU901>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU901)=MONTH('Ownership Option 3'!$D$22),YEAR($EU901)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU901>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU901)=MONTH('Ownership Option 3'!$D$22),YEAR(EU901)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU901)=MONTH('Ownership Option 3'!$D$22),YEAR(EU901)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU901)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[879,"1973-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B903>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B903))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B903))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B903)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B903))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B903))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B903))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B903>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B903))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B903))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B903)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B903))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B903))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B903))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B903>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B903))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B903))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B903)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B903))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B903))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B903))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B903>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B903))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B903))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B903)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B903))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B903))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B903))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B903>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B903))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B903))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B903)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B903))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B903))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B903))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B903>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B903))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B903)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B903))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B903)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B903))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B903)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B903))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B903))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B903-TODAY())/365.25))),\"\")","v":""},0,0,null,"1973-04-01",{"$f":"IF(AND('Cash Flows'!$L903<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I903,\"\")","v":""},{"$f":"IFERROR(IF(M903=\"\",IF(AND(L903<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L903<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L903>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L903<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L903>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L903<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L903>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L903<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L903>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L903<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L903)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L903)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L903)=MONTH('Lease Option 1'!$D$13),YEAR($L903)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1973-04-01",{"$f":"IF(AND('Cash Flows'!$L903<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I903,\"\")","v":""},{"$f":"IFERROR(IF(T903=\"\",IF(AND(S903<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S903<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S903>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S903<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S903>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S903<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S903>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S903<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S903>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S903<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S903)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S903)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L903)=MONTH('Lease Option 2'!$D$13),YEAR($L903)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z903<$AB$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z903>='Ownership Option 1'!$D$25,Z903<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z903)=MONTH('Ownership Option 1'!$D$25),YEAR($L903)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z903+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z903+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z903)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z903)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE897:AE902)>0,IF(OR(MONTH(Z903)=6,MONTH(Z903)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z903)=6,MONTH(Z903)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z903)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z903>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z903)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z903)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z903)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z903)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1973-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK903<$AB$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN903>='Ownership Option 1'!$D$25,AK903<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK903)=MONTH('Ownership Option 1'!$D$25),YEAR($AK903)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK903+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK903+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK903)=6,MONTH(AK903)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK903)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV903<$AB$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN903>='Ownership Option 1'!$D$25,AV903<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK903)=MONTH('Ownership Option 1'!$D$25),YEAR($AK903)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV903+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV903>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV903)=6,MONTH(AV903)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV903)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG903<$AB$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN903>='Ownership Option 1'!$D$25,BG903<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK903)=MONTH('Ownership Option 1'!$D$25),YEAR($AK903)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG903<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG903>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 1'!$D$22),YEAR($DN903)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG903>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG903)=MONTH('Ownership Option 1'!$D$22),YEAR(BG903)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG903)=MONTH('Ownership Option 1'!$D$22),YEAR(BG903)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG903)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT903<$BV$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN903>='Ownership Option 2'!$D$25,BT903<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT903)=MONTH('Ownership Option 2'!$D25),YEAR($BT903)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT903+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT903+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT903)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT903)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY897:BY902)>0,IF(OR(MONTH(BT903)=6,MONTH(BT903)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT903)=6,MONTH(BT903)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT903)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT903)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE903<$BV$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN903>='Ownership Option 2'!$D$25,CE903<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK903)=MONTH('Ownership Option 2'!$D$25),YEAR($AK903)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE903+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE903+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE903)=6,MONTH(CE903)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE903)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP903<$BV$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN903>='Ownership Option 2'!$D$25,CP903<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK903)=MONTH('Ownership Option 2'!$D$25),YEAR($AK903)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP903+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP903>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP903)=6,MONTH(CP903)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP903)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA903<$BV$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA903>='Ownership Option 2'!$D$25,DA903<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA903)=MONTH('Ownership Option 2'!$D$25),YEAR($DA903)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA903<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA903>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA903)=MONTH('Ownership Option 2'!$D$22),YEAR($DA903)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA903>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA903)=MONTH('Ownership Option 2'!$D$22),YEAR(DA903)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA903)=MONTH('Ownership Option 2'!$D$22),YEAR(DA903)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA903)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN903<$DP$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN903>='Ownership Option 3'!$D$25,DN903<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 3'!$D$25),YEAR($DN903)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN903+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN903+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN903)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN903)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS897:DS902)>0,IF(OR(MONTH(DN903)=6,MONTH(DN903)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN903)=6,MONTH(DN903)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN903>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN903)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN903)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN903)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN903)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY903<$DP$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY903>='Ownership Option 3'!$D$25,DY903<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY903)=MONTH('Ownership Option 3'!$D$25),YEAR($DY903)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY903+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY903+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY903)=6,MONTH(DY903)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY903)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY903>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY903)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY903)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY903)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY903)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ903<$DP$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ903>='Ownership Option 3'!$D$25,EJ903<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ903)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ903)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ903+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ903>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ903)=6,MONTH(EJ903)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ903)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ903>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ903)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ903)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ903)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ903)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ903)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU903<$DP$19,$I903,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU903>='Ownership Option 3'!$D$25,EU903<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU903)=MONTH('Ownership Option 3'!$D$25),YEAR($EU903)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU903<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU903>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU903)=MONTH('Ownership Option 3'!$D$22),YEAR($EU903)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU903>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU903)=MONTH('Ownership Option 3'!$D$22),YEAR(EU903)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU903)=MONTH('Ownership Option 3'!$D$22),YEAR(EU903)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU903)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[884,"1973-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B908>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B908))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B908))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B908)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B908))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B908))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B908))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B908>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B908))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B908))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B908)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B908))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B908))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B908))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B908>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B908))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B908))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B908)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B908))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B908))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B908))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B908>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B908))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B908))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B908)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B908))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B908))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B908))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B908>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B908))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B908))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B908)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B908))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B908))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B908))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B908>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B908))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B908)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B908))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B908)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B908))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B908)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B908))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B908))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B908-TODAY())/365.25))),\"\")","v":""},0,0,null,"1973-09-01",{"$f":"IF(AND('Cash Flows'!$L908<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I908,\"\")","v":""},{"$f":"IFERROR(IF(M908=\"\",IF(AND(L908<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L908<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L908>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L908<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L908>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L908<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L908>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L908<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L908>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L908<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L908)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L908)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L908)=MONTH('Lease Option 1'!$D$13),YEAR($L908)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1973-09-01",{"$f":"IF(AND('Cash Flows'!$L908<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I908,\"\")","v":""},{"$f":"IFERROR(IF(T908=\"\",IF(AND(S908<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S908<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S908>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S908<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S908>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S908<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S908>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S908<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S908>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S908<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S908)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S908)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L908)=MONTH('Lease Option 2'!$D$13),YEAR($L908)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z908<$AB$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z908>='Ownership Option 1'!$D$25,Z908<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z908)=MONTH('Ownership Option 1'!$D$25),YEAR($L908)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z908+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z908+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z908)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z908)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE902:AE907)>0,IF(OR(MONTH(Z908)=6,MONTH(Z908)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z908)=6,MONTH(Z908)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z908)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z908>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z908)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z908)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z908)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z908)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1973-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK908<$AB$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN908>='Ownership Option 1'!$D$25,AK908<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK908)=MONTH('Ownership Option 1'!$D$25),YEAR($AK908)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK908+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK908+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK908)=6,MONTH(AK908)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK908)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV908<$AB$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN908>='Ownership Option 1'!$D$25,AV908<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK908)=MONTH('Ownership Option 1'!$D$25),YEAR($AK908)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV908+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV908>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV908)=6,MONTH(AV908)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV908)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG908<$AB$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN908>='Ownership Option 1'!$D$25,BG908<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK908)=MONTH('Ownership Option 1'!$D$25),YEAR($AK908)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG908<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG908>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 1'!$D$22),YEAR($DN908)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG908>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG908)=MONTH('Ownership Option 1'!$D$22),YEAR(BG908)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG908)=MONTH('Ownership Option 1'!$D$22),YEAR(BG908)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG908)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT908<$BV$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN908>='Ownership Option 2'!$D$25,BT908<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT908)=MONTH('Ownership Option 2'!$D25),YEAR($BT908)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT908+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT908+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT908)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT908)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY902:BY907)>0,IF(OR(MONTH(BT908)=6,MONTH(BT908)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT908)=6,MONTH(BT908)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT908)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT908)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE908<$BV$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN908>='Ownership Option 2'!$D$25,CE908<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK908)=MONTH('Ownership Option 2'!$D$25),YEAR($AK908)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE908+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE908+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE908)=6,MONTH(CE908)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE908)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP908<$BV$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN908>='Ownership Option 2'!$D$25,CP908<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK908)=MONTH('Ownership Option 2'!$D$25),YEAR($AK908)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP908+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP908>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP908)=6,MONTH(CP908)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP908)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA908<$BV$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA908>='Ownership Option 2'!$D$25,DA908<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA908)=MONTH('Ownership Option 2'!$D$25),YEAR($DA908)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA908<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA908>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA908)=MONTH('Ownership Option 2'!$D$22),YEAR($DA908)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA908>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA908)=MONTH('Ownership Option 2'!$D$22),YEAR(DA908)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA908)=MONTH('Ownership Option 2'!$D$22),YEAR(DA908)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA908)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1973-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN908<$DP$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN908>='Ownership Option 3'!$D$25,DN908<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 3'!$D$25),YEAR($DN908)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN908+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN908+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN908)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN908)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS902:DS907)>0,IF(OR(MONTH(DN908)=6,MONTH(DN908)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN908)=6,MONTH(DN908)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN908>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN908)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN908)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN908)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN908)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY908<$DP$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY908>='Ownership Option 3'!$D$25,DY908<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY908)=MONTH('Ownership Option 3'!$D$25),YEAR($DY908)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY908+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY908+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY908)=6,MONTH(DY908)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY908)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY908>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY908)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY908)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY908)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY908)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ908<$DP$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ908>='Ownership Option 3'!$D$25,EJ908<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ908)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ908)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ908+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ908>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ908)=6,MONTH(EJ908)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ908)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ908>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ908)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ908)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ908)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ908)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ908)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1973-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU908<$DP$19,$I908,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU908>='Ownership Option 3'!$D$25,EU908<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU908)=MONTH('Ownership Option 3'!$D$25),YEAR($EU908)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU908<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU908>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU908)=MONTH('Ownership Option 3'!$D$22),YEAR($EU908)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU908>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU908)=MONTH('Ownership Option 3'!$D$22),YEAR(EU908)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU908)=MONTH('Ownership Option 3'!$D$22),YEAR(EU908)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU908)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[889,"1974-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B913>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B913))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B913))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B913)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B913))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B913))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B913))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B913>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B913))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B913))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B913)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B913))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B913))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B913))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B913>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B913))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B913))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B913)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B913))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B913))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B913))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B913>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B913))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B913))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B913)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B913))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B913))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B913))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B913>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B913))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B913))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B913)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B913))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B913))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B913))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B913>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B913))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B913)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B913))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B913)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B913))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B913)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B913))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B913))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B913-TODAY())/365.25))),\"\")","v":""},0,0,null,"1974-02-01",{"$f":"IF(AND('Cash Flows'!$L913<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I913,\"\")","v":""},{"$f":"IFERROR(IF(M913=\"\",IF(AND(L913<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L913<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L913>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L913<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L913>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L913<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L913>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L913<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L913>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L913<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L913)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L913)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L913)=MONTH('Lease Option 1'!$D$13),YEAR($L913)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1974-02-01",{"$f":"IF(AND('Cash Flows'!$L913<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I913,\"\")","v":""},{"$f":"IFERROR(IF(T913=\"\",IF(AND(S913<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S913<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S913>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S913<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S913>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S913<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S913>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S913<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S913>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S913<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S913)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S913)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L913)=MONTH('Lease Option 2'!$D$13),YEAR($L913)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z913<$AB$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z913>='Ownership Option 1'!$D$25,Z913<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z913)=MONTH('Ownership Option 1'!$D$25),YEAR($L913)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z913+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z913+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z913)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z913)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE907:AE912)>0,IF(OR(MONTH(Z913)=6,MONTH(Z913)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z913)=6,MONTH(Z913)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z913)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z913>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z913)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z913)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z913)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z913)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1974-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK913<$AB$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN913>='Ownership Option 1'!$D$25,AK913<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK913)=MONTH('Ownership Option 1'!$D$25),YEAR($AK913)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK913+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK913+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK913)=6,MONTH(AK913)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK913)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV913<$AB$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN913>='Ownership Option 1'!$D$25,AV913<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK913)=MONTH('Ownership Option 1'!$D$25),YEAR($AK913)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV913+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV913>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV913)=6,MONTH(AV913)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV913)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG913<$AB$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN913>='Ownership Option 1'!$D$25,BG913<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK913)=MONTH('Ownership Option 1'!$D$25),YEAR($AK913)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG913<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG913>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 1'!$D$22),YEAR($DN913)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG913>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG913)=MONTH('Ownership Option 1'!$D$22),YEAR(BG913)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG913)=MONTH('Ownership Option 1'!$D$22),YEAR(BG913)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG913)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT913<$BV$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN913>='Ownership Option 2'!$D$25,BT913<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT913)=MONTH('Ownership Option 2'!$D25),YEAR($BT913)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT913+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT913+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT913)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT913)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY907:BY912)>0,IF(OR(MONTH(BT913)=6,MONTH(BT913)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT913)=6,MONTH(BT913)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT913)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT913)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE913<$BV$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN913>='Ownership Option 2'!$D$25,CE913<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK913)=MONTH('Ownership Option 2'!$D$25),YEAR($AK913)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE913+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE913+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE913)=6,MONTH(CE913)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE913)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP913<$BV$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN913>='Ownership Option 2'!$D$25,CP913<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK913)=MONTH('Ownership Option 2'!$D$25),YEAR($AK913)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP913+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP913>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP913)=6,MONTH(CP913)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP913)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA913<$BV$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA913>='Ownership Option 2'!$D$25,DA913<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA913)=MONTH('Ownership Option 2'!$D$25),YEAR($DA913)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA913<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA913>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA913)=MONTH('Ownership Option 2'!$D$22),YEAR($DA913)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA913>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA913)=MONTH('Ownership Option 2'!$D$22),YEAR(DA913)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA913)=MONTH('Ownership Option 2'!$D$22),YEAR(DA913)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA913)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN913<$DP$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN913>='Ownership Option 3'!$D$25,DN913<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 3'!$D$25),YEAR($DN913)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN913+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN913+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN913)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN913)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS907:DS912)>0,IF(OR(MONTH(DN913)=6,MONTH(DN913)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN913)=6,MONTH(DN913)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN913>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN913)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN913)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN913)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN913)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY913<$DP$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY913>='Ownership Option 3'!$D$25,DY913<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY913)=MONTH('Ownership Option 3'!$D$25),YEAR($DY913)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY913+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY913+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY913)=6,MONTH(DY913)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY913)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY913>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY913)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY913)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY913)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY913)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ913<$DP$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ913>='Ownership Option 3'!$D$25,EJ913<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ913)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ913)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ913+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ913>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ913)=6,MONTH(EJ913)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ913)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ913>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ913)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ913)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ913)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ913)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ913)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU913<$DP$19,$I913,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU913>='Ownership Option 3'!$D$25,EU913<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU913)=MONTH('Ownership Option 3'!$D$25),YEAR($EU913)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU913<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU913>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU913)=MONTH('Ownership Option 3'!$D$22),YEAR($EU913)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU913>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU913)=MONTH('Ownership Option 3'!$D$22),YEAR(EU913)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU913)=MONTH('Ownership Option 3'!$D$22),YEAR(EU913)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU913)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[894,"1974-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B918>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B918))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B918))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B918)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B918))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B918))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B918))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B918>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B918))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B918))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B918)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B918))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B918))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B918))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B918>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B918))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B918))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B918)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B918))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B918))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B918))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B918>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B918))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B918))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B918)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B918))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B918))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B918))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B918>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B918))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B918))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B918)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B918))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B918))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B918))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B918>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B918))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B918)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B918))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B918)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B918))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B918)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B918))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B918))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B918-TODAY())/365.25))),\"\")","v":""},0,0,null,"1974-07-01",{"$f":"IF(AND('Cash Flows'!$L918<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I918,\"\")","v":""},{"$f":"IFERROR(IF(M918=\"\",IF(AND(L918<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L918<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L918>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L918<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L918>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L918<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L918>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L918<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L918>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L918<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L918)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L918)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L918)=MONTH('Lease Option 1'!$D$13),YEAR($L918)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1974-07-01",{"$f":"IF(AND('Cash Flows'!$L918<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I918,\"\")","v":""},{"$f":"IFERROR(IF(T918=\"\",IF(AND(S918<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S918<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S918>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S918<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S918>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S918<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S918>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S918<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S918>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S918<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S918)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S918)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L918)=MONTH('Lease Option 2'!$D$13),YEAR($L918)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z918<$AB$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z918>='Ownership Option 1'!$D$25,Z918<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z918)=MONTH('Ownership Option 1'!$D$25),YEAR($L918)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z918+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z918+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z918)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z918)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE912:AE917)>0,IF(OR(MONTH(Z918)=6,MONTH(Z918)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z918)=6,MONTH(Z918)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z918)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z918>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z918)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z918)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z918)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z918)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1974-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK918<$AB$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN918>='Ownership Option 1'!$D$25,AK918<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK918)=MONTH('Ownership Option 1'!$D$25),YEAR($AK918)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK918+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK918+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK918)=6,MONTH(AK918)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK918)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV918<$AB$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN918>='Ownership Option 1'!$D$25,AV918<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK918)=MONTH('Ownership Option 1'!$D$25),YEAR($AK918)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV918+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV918>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV918)=6,MONTH(AV918)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV918)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG918<$AB$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN918>='Ownership Option 1'!$D$25,BG918<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK918)=MONTH('Ownership Option 1'!$D$25),YEAR($AK918)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG918<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG918>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 1'!$D$22),YEAR($DN918)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG918>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG918)=MONTH('Ownership Option 1'!$D$22),YEAR(BG918)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG918)=MONTH('Ownership Option 1'!$D$22),YEAR(BG918)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG918)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT918<$BV$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN918>='Ownership Option 2'!$D$25,BT918<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT918)=MONTH('Ownership Option 2'!$D25),YEAR($BT918)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT918+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT918+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT918)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT918)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY912:BY917)>0,IF(OR(MONTH(BT918)=6,MONTH(BT918)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT918)=6,MONTH(BT918)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT918)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT918)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE918<$BV$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN918>='Ownership Option 2'!$D$25,CE918<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK918)=MONTH('Ownership Option 2'!$D$25),YEAR($AK918)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE918+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE918+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE918)=6,MONTH(CE918)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE918)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP918<$BV$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN918>='Ownership Option 2'!$D$25,CP918<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK918)=MONTH('Ownership Option 2'!$D$25),YEAR($AK918)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP918+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP918>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP918)=6,MONTH(CP918)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP918)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA918<$BV$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA918>='Ownership Option 2'!$D$25,DA918<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA918)=MONTH('Ownership Option 2'!$D$25),YEAR($DA918)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA918<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA918>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA918)=MONTH('Ownership Option 2'!$D$22),YEAR($DA918)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA918>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA918)=MONTH('Ownership Option 2'!$D$22),YEAR(DA918)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA918)=MONTH('Ownership Option 2'!$D$22),YEAR(DA918)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA918)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN918<$DP$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN918>='Ownership Option 3'!$D$25,DN918<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 3'!$D$25),YEAR($DN918)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN918+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN918+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN918)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN918)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS912:DS917)>0,IF(OR(MONTH(DN918)=6,MONTH(DN918)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN918)=6,MONTH(DN918)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN918>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN918)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN918)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN918)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN918)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY918<$DP$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY918>='Ownership Option 3'!$D$25,DY918<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY918)=MONTH('Ownership Option 3'!$D$25),YEAR($DY918)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY918+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY918+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY918)=6,MONTH(DY918)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY918)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY918>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY918)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY918)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY918)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY918)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ918<$DP$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ918>='Ownership Option 3'!$D$25,EJ918<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ918)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ918)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ918+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ918>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ918)=6,MONTH(EJ918)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ918)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ918>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ918)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ918)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ918)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ918)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ918)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU918<$DP$19,$I918,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU918>='Ownership Option 3'!$D$25,EU918<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU918)=MONTH('Ownership Option 3'!$D$25),YEAR($EU918)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU918<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU918>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU918)=MONTH('Ownership Option 3'!$D$22),YEAR($EU918)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU918>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU918)=MONTH('Ownership Option 3'!$D$22),YEAR(EU918)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU918)=MONTH('Ownership Option 3'!$D$22),YEAR(EU918)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU918)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[895,"1974-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B919>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B919))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B919))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B919)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B919))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B919))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B919))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B919>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B919))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B919))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B919)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B919))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B919))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B919))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B919>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B919))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B919))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B919)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B919))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B919))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B919))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B919>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B919))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B919))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B919)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B919))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B919))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B919))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B919>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B919))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B919))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B919)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B919))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B919))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B919))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B919>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B919))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B919)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B919))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B919)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B919))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B919)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B919))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B919))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B919-TODAY())/365.25))),\"\")","v":""},0,0,null,"1974-08-01",{"$f":"IF(AND('Cash Flows'!$L919<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I919,\"\")","v":""},{"$f":"IFERROR(IF(M919=\"\",IF(AND(L919<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L919<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L919>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L919<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L919>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L919<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L919>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L919<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L919>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L919<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L919)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L919)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L919)=MONTH('Lease Option 1'!$D$13),YEAR($L919)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1974-08-01",{"$f":"IF(AND('Cash Flows'!$L919<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I919,\"\")","v":""},{"$f":"IFERROR(IF(T919=\"\",IF(AND(S919<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S919<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S919>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S919<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S919>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S919<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S919>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S919<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S919>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S919<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S919)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S919)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L919)=MONTH('Lease Option 2'!$D$13),YEAR($L919)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z919<$AB$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z919>='Ownership Option 1'!$D$25,Z919<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z919)=MONTH('Ownership Option 1'!$D$25),YEAR($L919)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z919+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z919+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z919)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z919)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE913:AE918)>0,IF(OR(MONTH(Z919)=6,MONTH(Z919)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z919)=6,MONTH(Z919)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z919)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z919>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z919)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z919)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z919)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z919)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1974-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK919<$AB$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN919>='Ownership Option 1'!$D$25,AK919<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK919)=MONTH('Ownership Option 1'!$D$25),YEAR($AK919)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK919+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK919+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK919)=6,MONTH(AK919)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK919)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV919<$AB$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN919>='Ownership Option 1'!$D$25,AV919<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK919)=MONTH('Ownership Option 1'!$D$25),YEAR($AK919)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV919+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV919>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV919)=6,MONTH(AV919)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV919)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG919<$AB$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN919>='Ownership Option 1'!$D$25,BG919<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK919)=MONTH('Ownership Option 1'!$D$25),YEAR($AK919)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG919<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG919>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 1'!$D$22),YEAR($DN919)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG919>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG919)=MONTH('Ownership Option 1'!$D$22),YEAR(BG919)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG919)=MONTH('Ownership Option 1'!$D$22),YEAR(BG919)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG919)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT919<$BV$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN919>='Ownership Option 2'!$D$25,BT919<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT919)=MONTH('Ownership Option 2'!$D25),YEAR($BT919)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT919+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT919+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT919)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT919)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY913:BY918)>0,IF(OR(MONTH(BT919)=6,MONTH(BT919)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT919)=6,MONTH(BT919)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT919)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT919)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE919<$BV$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN919>='Ownership Option 2'!$D$25,CE919<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK919)=MONTH('Ownership Option 2'!$D$25),YEAR($AK919)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE919+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE919+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE919)=6,MONTH(CE919)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE919)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP919<$BV$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN919>='Ownership Option 2'!$D$25,CP919<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK919)=MONTH('Ownership Option 2'!$D$25),YEAR($AK919)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP919+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP919>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP919)=6,MONTH(CP919)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP919)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA919<$BV$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA919>='Ownership Option 2'!$D$25,DA919<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA919)=MONTH('Ownership Option 2'!$D$25),YEAR($DA919)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA919<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA919>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA919)=MONTH('Ownership Option 2'!$D$22),YEAR($DA919)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA919>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA919)=MONTH('Ownership Option 2'!$D$22),YEAR(DA919)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA919)=MONTH('Ownership Option 2'!$D$22),YEAR(DA919)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA919)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1974-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN919<$DP$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN919>='Ownership Option 3'!$D$25,DN919<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 3'!$D$25),YEAR($DN919)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN919+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN919+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN919)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN919)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS913:DS918)>0,IF(OR(MONTH(DN919)=6,MONTH(DN919)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN919)=6,MONTH(DN919)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN919>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN919)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN919)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN919)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN919)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY919<$DP$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY919>='Ownership Option 3'!$D$25,DY919<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY919)=MONTH('Ownership Option 3'!$D$25),YEAR($DY919)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY919+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY919+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY919)=6,MONTH(DY919)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY919)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY919>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY919)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY919)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY919)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY919)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ919<$DP$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ919>='Ownership Option 3'!$D$25,EJ919<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ919)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ919)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ919+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ919>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ919)=6,MONTH(EJ919)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ919)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ919>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ919)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ919)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ919)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ919)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ919)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1974-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU919<$DP$19,$I919,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU919>='Ownership Option 3'!$D$25,EU919<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU919)=MONTH('Ownership Option 3'!$D$25),YEAR($EU919)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU919<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU919>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU919)=MONTH('Ownership Option 3'!$D$22),YEAR($EU919)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU919>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU919)=MONTH('Ownership Option 3'!$D$22),YEAR(EU919)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU919)=MONTH('Ownership Option 3'!$D$22),YEAR(EU919)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU919)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[900,"1975-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B924>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B924))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B924))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B924)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B924))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B924))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B924))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B924>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B924))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B924))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B924)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B924))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B924))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B924))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B924>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B924))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B924))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B924)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B924))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B924))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B924))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B924>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B924))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B924))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B924)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B924))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B924))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B924))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B924>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B924))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B924))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B924)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B924))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B924))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B924))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B924>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B924))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B924)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B924))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B924)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B924))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B924)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B924))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B924))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B924-TODAY())/365.25))),\"\")","v":""},0,0,null,"1975-01-01",{"$f":"IF(AND('Cash Flows'!$L924<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I924,\"\")","v":""},{"$f":"IFERROR(IF(M924=\"\",IF(AND(L924<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L924<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L924>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L924<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L924>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L924<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L924>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L924<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L924>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L924<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L924)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L924)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L924)=MONTH('Lease Option 1'!$D$13),YEAR($L924)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1975-01-01",{"$f":"IF(AND('Cash Flows'!$L924<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I924,\"\")","v":""},{"$f":"IFERROR(IF(T924=\"\",IF(AND(S924<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S924<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S924>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S924<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S924>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S924<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S924>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S924<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S924>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S924<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S924)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S924)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L924)=MONTH('Lease Option 2'!$D$13),YEAR($L924)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z924<$AB$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z924>='Ownership Option 1'!$D$25,Z924<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z924)=MONTH('Ownership Option 1'!$D$25),YEAR($L924)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z924+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z924+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z924)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z924)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE918:AE923)>0,IF(OR(MONTH(Z924)=6,MONTH(Z924)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z924)=6,MONTH(Z924)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z924)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z924>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z924)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z924)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z924)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z924)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1975-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK924<$AB$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN924>='Ownership Option 1'!$D$25,AK924<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK924)=MONTH('Ownership Option 1'!$D$25),YEAR($AK924)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK924+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK924+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK924)=6,MONTH(AK924)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK924)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV924<$AB$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN924>='Ownership Option 1'!$D$25,AV924<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK924)=MONTH('Ownership Option 1'!$D$25),YEAR($AK924)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV924+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV924>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV924)=6,MONTH(AV924)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV924)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG924<$AB$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN924>='Ownership Option 1'!$D$25,BG924<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK924)=MONTH('Ownership Option 1'!$D$25),YEAR($AK924)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG924<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG924>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 1'!$D$22),YEAR($DN924)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG924>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG924)=MONTH('Ownership Option 1'!$D$22),YEAR(BG924)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG924)=MONTH('Ownership Option 1'!$D$22),YEAR(BG924)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG924)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT924<$BV$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN924>='Ownership Option 2'!$D$25,BT924<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT924)=MONTH('Ownership Option 2'!$D25),YEAR($BT924)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT924+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT924+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT924)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT924)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY918:BY923)>0,IF(OR(MONTH(BT924)=6,MONTH(BT924)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT924)=6,MONTH(BT924)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT924)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT924)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE924<$BV$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN924>='Ownership Option 2'!$D$25,CE924<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK924)=MONTH('Ownership Option 2'!$D$25),YEAR($AK924)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE924+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE924+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE924)=6,MONTH(CE924)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE924)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP924<$BV$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN924>='Ownership Option 2'!$D$25,CP924<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK924)=MONTH('Ownership Option 2'!$D$25),YEAR($AK924)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP924+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP924>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP924)=6,MONTH(CP924)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP924)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA924<$BV$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA924>='Ownership Option 2'!$D$25,DA924<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA924)=MONTH('Ownership Option 2'!$D$25),YEAR($DA924)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA924<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA924>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA924)=MONTH('Ownership Option 2'!$D$22),YEAR($DA924)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA924>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA924)=MONTH('Ownership Option 2'!$D$22),YEAR(DA924)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA924)=MONTH('Ownership Option 2'!$D$22),YEAR(DA924)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA924)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN924<$DP$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN924>='Ownership Option 3'!$D$25,DN924<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 3'!$D$25),YEAR($DN924)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN924+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN924+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN924)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN924)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS918:DS923)>0,IF(OR(MONTH(DN924)=6,MONTH(DN924)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN924)=6,MONTH(DN924)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN924>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN924)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN924)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN924)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN924)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY924<$DP$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY924>='Ownership Option 3'!$D$25,DY924<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY924)=MONTH('Ownership Option 3'!$D$25),YEAR($DY924)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY924+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY924+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY924)=6,MONTH(DY924)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY924)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY924>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY924)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY924)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY924)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY924)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ924<$DP$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ924>='Ownership Option 3'!$D$25,EJ924<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ924)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ924)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ924+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ924>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ924)=6,MONTH(EJ924)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ924)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ924>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ924)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ924)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ924)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ924)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ924)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU924<$DP$19,$I924,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU924>='Ownership Option 3'!$D$25,EU924<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU924)=MONTH('Ownership Option 3'!$D$25),YEAR($EU924)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU924<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU924>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU924)=MONTH('Ownership Option 3'!$D$22),YEAR($EU924)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU924>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU924)=MONTH('Ownership Option 3'!$D$22),YEAR(EU924)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU924)=MONTH('Ownership Option 3'!$D$22),YEAR(EU924)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU924)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[905,"1975-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B929>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B929))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B929))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B929)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B929))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B929))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B929))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B929>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B929))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B929))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B929)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B929))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B929))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B929))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B929>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B929))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B929))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B929)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B929))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B929))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B929))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B929>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B929))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B929))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B929)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B929))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B929))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B929))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B929>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B929))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B929))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B929)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B929))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B929))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B929))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B929>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B929))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B929)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B929))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B929)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B929))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B929)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B929))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B929))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B929-TODAY())/365.25))),\"\")","v":""},0,0,null,"1975-06-01",{"$f":"IF(AND('Cash Flows'!$L929<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I929,\"\")","v":""},{"$f":"IFERROR(IF(M929=\"\",IF(AND(L929<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L929<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L929>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L929<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L929>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L929<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L929>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L929<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L929>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L929<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L929)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L929)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L929)=MONTH('Lease Option 1'!$D$13),YEAR($L929)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1975-06-01",{"$f":"IF(AND('Cash Flows'!$L929<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I929,\"\")","v":""},{"$f":"IFERROR(IF(T929=\"\",IF(AND(S929<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S929<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S929>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S929<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S929>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S929<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S929>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S929<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S929>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S929<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S929)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S929)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L929)=MONTH('Lease Option 2'!$D$13),YEAR($L929)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z929<$AB$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z929>='Ownership Option 1'!$D$25,Z929<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z929)=MONTH('Ownership Option 1'!$D$25),YEAR($L929)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z929+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z929+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z929)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z929)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE923:AE928)>0,IF(OR(MONTH(Z929)=6,MONTH(Z929)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z929)=6,MONTH(Z929)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z929)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z929>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z929)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z929)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z929)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z929)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1975-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK929<$AB$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN929>='Ownership Option 1'!$D$25,AK929<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK929)=MONTH('Ownership Option 1'!$D$25),YEAR($AK929)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK929+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK929+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK929)=6,MONTH(AK929)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK929)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV929<$AB$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN929>='Ownership Option 1'!$D$25,AV929<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK929)=MONTH('Ownership Option 1'!$D$25),YEAR($AK929)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV929+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV929>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV929)=6,MONTH(AV929)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV929)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG929<$AB$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN929>='Ownership Option 1'!$D$25,BG929<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK929)=MONTH('Ownership Option 1'!$D$25),YEAR($AK929)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG929<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG929>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 1'!$D$22),YEAR($DN929)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG929>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG929)=MONTH('Ownership Option 1'!$D$22),YEAR(BG929)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG929)=MONTH('Ownership Option 1'!$D$22),YEAR(BG929)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG929)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT929<$BV$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN929>='Ownership Option 2'!$D$25,BT929<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT929)=MONTH('Ownership Option 2'!$D25),YEAR($BT929)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT929+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT929+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT929)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT929)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY923:BY928)>0,IF(OR(MONTH(BT929)=6,MONTH(BT929)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT929)=6,MONTH(BT929)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT929)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT929)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE929<$BV$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN929>='Ownership Option 2'!$D$25,CE929<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK929)=MONTH('Ownership Option 2'!$D$25),YEAR($AK929)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE929+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE929+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE929)=6,MONTH(CE929)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE929)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP929<$BV$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN929>='Ownership Option 2'!$D$25,CP929<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK929)=MONTH('Ownership Option 2'!$D$25),YEAR($AK929)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP929+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP929>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP929)=6,MONTH(CP929)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP929)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA929<$BV$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA929>='Ownership Option 2'!$D$25,DA929<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA929)=MONTH('Ownership Option 2'!$D$25),YEAR($DA929)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA929<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA929>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA929)=MONTH('Ownership Option 2'!$D$22),YEAR($DA929)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA929>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA929)=MONTH('Ownership Option 2'!$D$22),YEAR(DA929)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA929)=MONTH('Ownership Option 2'!$D$22),YEAR(DA929)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA929)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN929<$DP$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN929>='Ownership Option 3'!$D$25,DN929<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 3'!$D$25),YEAR($DN929)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN929+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN929+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN929)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN929)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS923:DS928)>0,IF(OR(MONTH(DN929)=6,MONTH(DN929)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN929)=6,MONTH(DN929)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN929>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN929)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN929)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN929)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN929)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY929<$DP$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY929>='Ownership Option 3'!$D$25,DY929<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY929)=MONTH('Ownership Option 3'!$D$25),YEAR($DY929)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY929+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY929+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY929)=6,MONTH(DY929)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY929)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY929>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY929)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY929)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY929)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY929)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ929<$DP$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ929>='Ownership Option 3'!$D$25,EJ929<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ929)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ929)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ929+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ929>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ929)=6,MONTH(EJ929)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ929)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ929>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ929)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ929)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ929)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ929)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ929)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU929<$DP$19,$I929,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU929>='Ownership Option 3'!$D$25,EU929<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU929)=MONTH('Ownership Option 3'!$D$25),YEAR($EU929)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU929<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU929>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU929)=MONTH('Ownership Option 3'!$D$22),YEAR($EU929)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU929>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU929)=MONTH('Ownership Option 3'!$D$22),YEAR(EU929)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU929)=MONTH('Ownership Option 3'!$D$22),YEAR(EU929)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU929)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[910,"1975-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B934>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B934))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B934))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B934)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B934))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B934))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B934))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B934>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B934))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B934))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B934)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B934))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B934))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B934))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B934>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B934))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B934))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B934)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B934))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B934))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B934))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B934>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B934))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B934))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B934)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B934))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B934))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B934))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B934>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B934))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B934))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B934)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B934))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B934))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B934))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B934>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B934))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B934)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B934))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B934)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B934))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B934)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B934))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B934))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B934-TODAY())/365.25))),\"\")","v":""},0,0,null,"1975-11-01",{"$f":"IF(AND('Cash Flows'!$L934<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I934,\"\")","v":""},{"$f":"IFERROR(IF(M934=\"\",IF(AND(L934<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L934<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L934>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L934<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L934>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L934<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L934>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L934<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L934>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L934<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L934)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L934)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L934)=MONTH('Lease Option 1'!$D$13),YEAR($L934)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1975-11-01",{"$f":"IF(AND('Cash Flows'!$L934<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I934,\"\")","v":""},{"$f":"IFERROR(IF(T934=\"\",IF(AND(S934<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S934<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S934>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S934<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S934>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S934<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S934>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S934<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S934>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S934<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S934)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S934)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L934)=MONTH('Lease Option 2'!$D$13),YEAR($L934)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z934<$AB$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z934>='Ownership Option 1'!$D$25,Z934<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z934)=MONTH('Ownership Option 1'!$D$25),YEAR($L934)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z934+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z934+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z934)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z934)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE928:AE933)>0,IF(OR(MONTH(Z934)=6,MONTH(Z934)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z934)=6,MONTH(Z934)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z934)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z934>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z934)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z934)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z934)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z934)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1975-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK934<$AB$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN934>='Ownership Option 1'!$D$25,AK934<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK934)=MONTH('Ownership Option 1'!$D$25),YEAR($AK934)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK934+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK934+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK934)=6,MONTH(AK934)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK934)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV934<$AB$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN934>='Ownership Option 1'!$D$25,AV934<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK934)=MONTH('Ownership Option 1'!$D$25),YEAR($AK934)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV934+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV934>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV934)=6,MONTH(AV934)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV934)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG934<$AB$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN934>='Ownership Option 1'!$D$25,BG934<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK934)=MONTH('Ownership Option 1'!$D$25),YEAR($AK934)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG934<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG934>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 1'!$D$22),YEAR($DN934)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG934>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG934)=MONTH('Ownership Option 1'!$D$22),YEAR(BG934)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG934)=MONTH('Ownership Option 1'!$D$22),YEAR(BG934)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG934)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT934<$BV$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN934>='Ownership Option 2'!$D$25,BT934<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT934)=MONTH('Ownership Option 2'!$D25),YEAR($BT934)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT934+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT934+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT934)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT934)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY928:BY933)>0,IF(OR(MONTH(BT934)=6,MONTH(BT934)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT934)=6,MONTH(BT934)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT934)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT934)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE934<$BV$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN934>='Ownership Option 2'!$D$25,CE934<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK934)=MONTH('Ownership Option 2'!$D$25),YEAR($AK934)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE934+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE934+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE934)=6,MONTH(CE934)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE934)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP934<$BV$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN934>='Ownership Option 2'!$D$25,CP934<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK934)=MONTH('Ownership Option 2'!$D$25),YEAR($AK934)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP934+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP934>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP934)=6,MONTH(CP934)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP934)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA934<$BV$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA934>='Ownership Option 2'!$D$25,DA934<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA934)=MONTH('Ownership Option 2'!$D$25),YEAR($DA934)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA934<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA934>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA934)=MONTH('Ownership Option 2'!$D$22),YEAR($DA934)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA934>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA934)=MONTH('Ownership Option 2'!$D$22),YEAR(DA934)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA934)=MONTH('Ownership Option 2'!$D$22),YEAR(DA934)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA934)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN934<$DP$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN934>='Ownership Option 3'!$D$25,DN934<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 3'!$D$25),YEAR($DN934)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN934+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN934+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN934)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN934)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS928:DS933)>0,IF(OR(MONTH(DN934)=6,MONTH(DN934)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN934)=6,MONTH(DN934)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN934>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN934)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN934)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN934)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN934)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY934<$DP$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY934>='Ownership Option 3'!$D$25,DY934<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY934)=MONTH('Ownership Option 3'!$D$25),YEAR($DY934)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY934+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY934+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY934)=6,MONTH(DY934)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY934)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY934>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY934)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY934)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY934)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY934)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ934<$DP$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ934>='Ownership Option 3'!$D$25,EJ934<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ934)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ934)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ934+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ934>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ934)=6,MONTH(EJ934)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ934)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ934>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ934)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ934)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ934)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ934)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ934)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU934<$DP$19,$I934,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU934>='Ownership Option 3'!$D$25,EU934<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU934)=MONTH('Ownership Option 3'!$D$25),YEAR($EU934)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU934<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU934>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU934)=MONTH('Ownership Option 3'!$D$22),YEAR($EU934)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU934>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU934)=MONTH('Ownership Option 3'!$D$22),YEAR(EU934)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU934)=MONTH('Ownership Option 3'!$D$22),YEAR(EU934)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU934)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[911,"1975-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B935>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B935))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B935))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B935)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B935))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B935))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B935))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B935>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B935))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B935))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B935)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B935))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B935))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B935))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B935>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B935))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B935))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B935)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B935))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B935))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B935))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B935>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B935))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B935))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B935)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B935))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B935))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B935))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B935>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B935))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B935))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B935)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B935))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B935))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B935))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B935>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B935))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B935)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B935))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B935)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B935))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B935)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B935))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B935))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B935-TODAY())/365.25))),\"\")","v":""},0,0,null,"1975-12-01",{"$f":"IF(AND('Cash Flows'!$L935<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I935,\"\")","v":""},{"$f":"IFERROR(IF(M935=\"\",IF(AND(L935<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L935<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L935>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L935<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L935>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L935<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L935>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L935<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L935>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L935<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L935)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L935)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L935)=MONTH('Lease Option 1'!$D$13),YEAR($L935)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1975-12-01",{"$f":"IF(AND('Cash Flows'!$L935<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I935,\"\")","v":""},{"$f":"IFERROR(IF(T935=\"\",IF(AND(S935<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S935<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S935>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S935<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S935>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S935<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S935>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S935<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S935>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S935<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S935)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S935)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L935)=MONTH('Lease Option 2'!$D$13),YEAR($L935)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z935<$AB$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z935>='Ownership Option 1'!$D$25,Z935<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z935)=MONTH('Ownership Option 1'!$D$25),YEAR($L935)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z935+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z935+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z935)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z935)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE929:AE934)>0,IF(OR(MONTH(Z935)=6,MONTH(Z935)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z935)=6,MONTH(Z935)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z935)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z935>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z935)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z935)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z935)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z935)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1975-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK935<$AB$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN935>='Ownership Option 1'!$D$25,AK935<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK935)=MONTH('Ownership Option 1'!$D$25),YEAR($AK935)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK935+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK935+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK935)=6,MONTH(AK935)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK935)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV935<$AB$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN935>='Ownership Option 1'!$D$25,AV935<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK935)=MONTH('Ownership Option 1'!$D$25),YEAR($AK935)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV935+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV935>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV935)=6,MONTH(AV935)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV935)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG935<$AB$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN935>='Ownership Option 1'!$D$25,BG935<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK935)=MONTH('Ownership Option 1'!$D$25),YEAR($AK935)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG935<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG935>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 1'!$D$22),YEAR($DN935)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG935>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG935)=MONTH('Ownership Option 1'!$D$22),YEAR(BG935)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG935)=MONTH('Ownership Option 1'!$D$22),YEAR(BG935)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG935)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT935<$BV$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN935>='Ownership Option 2'!$D$25,BT935<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT935)=MONTH('Ownership Option 2'!$D25),YEAR($BT935)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT935+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT935+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT935)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT935)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY929:BY934)>0,IF(OR(MONTH(BT935)=6,MONTH(BT935)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT935)=6,MONTH(BT935)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT935)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT935)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE935<$BV$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN935>='Ownership Option 2'!$D$25,CE935<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK935)=MONTH('Ownership Option 2'!$D$25),YEAR($AK935)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE935+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE935+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE935)=6,MONTH(CE935)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE935)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP935<$BV$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN935>='Ownership Option 2'!$D$25,CP935<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK935)=MONTH('Ownership Option 2'!$D$25),YEAR($AK935)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP935+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP935>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP935)=6,MONTH(CP935)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP935)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA935<$BV$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA935>='Ownership Option 2'!$D$25,DA935<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA935)=MONTH('Ownership Option 2'!$D$25),YEAR($DA935)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA935<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA935>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA935)=MONTH('Ownership Option 2'!$D$22),YEAR($DA935)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA935>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA935)=MONTH('Ownership Option 2'!$D$22),YEAR(DA935)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA935)=MONTH('Ownership Option 2'!$D$22),YEAR(DA935)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA935)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1975-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN935<$DP$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN935>='Ownership Option 3'!$D$25,DN935<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 3'!$D$25),YEAR($DN935)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN935+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN935+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN935)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN935)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS929:DS934)>0,IF(OR(MONTH(DN935)=6,MONTH(DN935)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN935)=6,MONTH(DN935)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN935>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN935)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN935)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN935)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN935)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY935<$DP$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY935>='Ownership Option 3'!$D$25,DY935<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY935)=MONTH('Ownership Option 3'!$D$25),YEAR($DY935)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY935+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY935+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY935)=6,MONTH(DY935)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY935)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY935>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY935)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY935)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY935)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY935)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ935<$DP$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ935>='Ownership Option 3'!$D$25,EJ935<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ935)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ935)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ935+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ935>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ935)=6,MONTH(EJ935)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ935)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ935>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ935)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ935)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ935)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ935)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ935)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1975-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU935<$DP$19,$I935,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU935>='Ownership Option 3'!$D$25,EU935<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU935)=MONTH('Ownership Option 3'!$D$25),YEAR($EU935)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU935<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU935>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU935)=MONTH('Ownership Option 3'!$D$22),YEAR($EU935)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU935>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU935)=MONTH('Ownership Option 3'!$D$22),YEAR(EU935)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU935)=MONTH('Ownership Option 3'!$D$22),YEAR(EU935)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU935)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[916,"1976-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B940>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B940))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B940))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B940)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B940))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B940))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B940))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B940>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B940))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B940))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B940)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B940))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B940))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B940))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B940>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B940))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B940))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B940)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B940))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B940))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B940))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B940>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B940))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B940))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B940)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B940))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B940))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B940))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B940>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B940))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B940))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B940)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B940))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B940))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B940))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B940>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B940))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B940)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B940))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B940)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B940))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B940)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B940))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B940))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B940-TODAY())/365.25))),\"\")","v":""},0,0,null,"1976-05-01",{"$f":"IF(AND('Cash Flows'!$L940<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I940,\"\")","v":""},{"$f":"IFERROR(IF(M940=\"\",IF(AND(L940<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L940<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L940>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L940<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L940>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L940<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L940>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L940<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L940>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L940<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L940)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L940)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L940)=MONTH('Lease Option 1'!$D$13),YEAR($L940)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1976-05-01",{"$f":"IF(AND('Cash Flows'!$L940<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I940,\"\")","v":""},{"$f":"IFERROR(IF(T940=\"\",IF(AND(S940<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S940<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S940>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S940<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S940>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S940<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S940>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S940<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S940>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S940<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S940)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S940)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L940)=MONTH('Lease Option 2'!$D$13),YEAR($L940)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z940<$AB$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z940>='Ownership Option 1'!$D$25,Z940<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z940)=MONTH('Ownership Option 1'!$D$25),YEAR($L940)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z940+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z940+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z940)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z940)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE934:AE939)>0,IF(OR(MONTH(Z940)=6,MONTH(Z940)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z940)=6,MONTH(Z940)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z940)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z940>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z940)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z940)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z940)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z940)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1976-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK940<$AB$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN940>='Ownership Option 1'!$D$25,AK940<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK940)=MONTH('Ownership Option 1'!$D$25),YEAR($AK940)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK940+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK940+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK940)=6,MONTH(AK940)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK940)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV940<$AB$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN940>='Ownership Option 1'!$D$25,AV940<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK940)=MONTH('Ownership Option 1'!$D$25),YEAR($AK940)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV940+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV940>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV940)=6,MONTH(AV940)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV940)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG940<$AB$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN940>='Ownership Option 1'!$D$25,BG940<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK940)=MONTH('Ownership Option 1'!$D$25),YEAR($AK940)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG940<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG940>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 1'!$D$22),YEAR($DN940)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG940>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG940)=MONTH('Ownership Option 1'!$D$22),YEAR(BG940)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG940)=MONTH('Ownership Option 1'!$D$22),YEAR(BG940)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG940)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1976-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT940<$BV$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN940>='Ownership Option 2'!$D$25,BT940<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT940)=MONTH('Ownership Option 2'!$D25),YEAR($BT940)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT940+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT940+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT940)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT940)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY934:BY939)>0,IF(OR(MONTH(BT940)=6,MONTH(BT940)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT940)=6,MONTH(BT940)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT940)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT940)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE940<$BV$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN940>='Ownership Option 2'!$D$25,CE940<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK940)=MONTH('Ownership Option 2'!$D$25),YEAR($AK940)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE940+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE940+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE940)=6,MONTH(CE940)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE940)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP940<$BV$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN940>='Ownership Option 2'!$D$25,CP940<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK940)=MONTH('Ownership Option 2'!$D$25),YEAR($AK940)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP940+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP940>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP940)=6,MONTH(CP940)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP940)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA940<$BV$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA940>='Ownership Option 2'!$D$25,DA940<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA940)=MONTH('Ownership Option 2'!$D$25),YEAR($DA940)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA940<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA940>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA940)=MONTH('Ownership Option 2'!$D$22),YEAR($DA940)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA940>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA940)=MONTH('Ownership Option 2'!$D$22),YEAR(DA940)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA940)=MONTH('Ownership Option 2'!$D$22),YEAR(DA940)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA940)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1976-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN940<$DP$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN940>='Ownership Option 3'!$D$25,DN940<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 3'!$D$25),YEAR($DN940)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN940+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN940+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN940)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN940)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS934:DS939)>0,IF(OR(MONTH(DN940)=6,MONTH(DN940)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN940)=6,MONTH(DN940)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN940>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN940)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN940)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN940)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN940)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY940<$DP$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY940>='Ownership Option 3'!$D$25,DY940<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY940)=MONTH('Ownership Option 3'!$D$25),YEAR($DY940)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY940+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY940+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY940)=6,MONTH(DY940)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY940)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY940>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY940)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY940)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY940)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY940)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ940<$DP$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ940>='Ownership Option 3'!$D$25,EJ940<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ940)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ940)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ940+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ940>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ940)=6,MONTH(EJ940)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ940)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ940>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ940)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ940)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ940)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ940)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ940)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU940<$DP$19,$I940,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU940>='Ownership Option 3'!$D$25,EU940<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU940)=MONTH('Ownership Option 3'!$D$25),YEAR($EU940)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU940<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU940>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU940)=MONTH('Ownership Option 3'!$D$22),YEAR($EU940)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU940>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU940)=MONTH('Ownership Option 3'!$D$22),YEAR(EU940)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU940)=MONTH('Ownership Option 3'!$D$22),YEAR(EU940)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU940)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[919,"1976-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B943>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B943))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B943))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B943)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B943))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B943))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B943))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B943>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B943))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B943))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B943)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B943))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B943))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B943))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B943>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B943))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B943))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B943)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B943))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B943))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B943))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B943>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B943))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B943))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B943)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B943))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B943))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B943))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B943>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B943))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B943))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B943)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B943))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B943))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B943))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B943>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B943))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B943)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B943))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B943)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B943))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B943)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B943))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B943))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B943-TODAY())/365.25))),\"\")","v":""},0,0,null,"1976-08-01",{"$f":"IF(AND('Cash Flows'!$L943<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I943,\"\")","v":""},{"$f":"IFERROR(IF(M943=\"\",IF(AND(L943<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L943<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L943>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L943<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L943>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L943<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L943>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L943<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L943>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L943<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L943)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L943)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L943)=MONTH('Lease Option 1'!$D$13),YEAR($L943)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1976-08-01",{"$f":"IF(AND('Cash Flows'!$L943<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I943,\"\")","v":""},{"$f":"IFERROR(IF(T943=\"\",IF(AND(S943<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S943<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S943>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S943<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S943>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S943<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S943>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S943<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S943>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S943<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S943)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S943)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L943)=MONTH('Lease Option 2'!$D$13),YEAR($L943)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z943<$AB$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z943>='Ownership Option 1'!$D$25,Z943<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z943)=MONTH('Ownership Option 1'!$D$25),YEAR($L943)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z943+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z943+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z943)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z943)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE937:AE942)>0,IF(OR(MONTH(Z943)=6,MONTH(Z943)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z943)=6,MONTH(Z943)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z943)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z943>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z943)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z943)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z943)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z943)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1976-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK943<$AB$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN943>='Ownership Option 1'!$D$25,AK943<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK943)=MONTH('Ownership Option 1'!$D$25),YEAR($AK943)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK943+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK943+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK943)=6,MONTH(AK943)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK943)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV943<$AB$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN943>='Ownership Option 1'!$D$25,AV943<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK943)=MONTH('Ownership Option 1'!$D$25),YEAR($AK943)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV943+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV943>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV943)=6,MONTH(AV943)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV943)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG943<$AB$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN943>='Ownership Option 1'!$D$25,BG943<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK943)=MONTH('Ownership Option 1'!$D$25),YEAR($AK943)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG943<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG943>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 1'!$D$22),YEAR($DN943)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG943>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG943)=MONTH('Ownership Option 1'!$D$22),YEAR(BG943)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG943)=MONTH('Ownership Option 1'!$D$22),YEAR(BG943)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG943)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1976-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT943<$BV$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN943>='Ownership Option 2'!$D$25,BT943<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT943)=MONTH('Ownership Option 2'!$D25),YEAR($BT943)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT943+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT943+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT943)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT943)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY937:BY942)>0,IF(OR(MONTH(BT943)=6,MONTH(BT943)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT943)=6,MONTH(BT943)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT943)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT943)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE943<$BV$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN943>='Ownership Option 2'!$D$25,CE943<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK943)=MONTH('Ownership Option 2'!$D$25),YEAR($AK943)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE943+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE943+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE943)=6,MONTH(CE943)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE943)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP943<$BV$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN943>='Ownership Option 2'!$D$25,CP943<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK943)=MONTH('Ownership Option 2'!$D$25),YEAR($AK943)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP943+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP943>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP943)=6,MONTH(CP943)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP943)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA943<$BV$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA943>='Ownership Option 2'!$D$25,DA943<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA943)=MONTH('Ownership Option 2'!$D$25),YEAR($DA943)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA943<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA943>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA943)=MONTH('Ownership Option 2'!$D$22),YEAR($DA943)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA943>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA943)=MONTH('Ownership Option 2'!$D$22),YEAR(DA943)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA943)=MONTH('Ownership Option 2'!$D$22),YEAR(DA943)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA943)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1976-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN943<$DP$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN943>='Ownership Option 3'!$D$25,DN943<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 3'!$D$25),YEAR($DN943)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN943+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN943+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN943)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN943)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS937:DS942)>0,IF(OR(MONTH(DN943)=6,MONTH(DN943)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN943)=6,MONTH(DN943)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN943>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN943)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN943)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN943)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN943)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY943<$DP$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY943>='Ownership Option 3'!$D$25,DY943<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY943)=MONTH('Ownership Option 3'!$D$25),YEAR($DY943)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY943+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY943+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY943)=6,MONTH(DY943)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY943)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY943>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY943)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY943)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY943)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY943)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ943<$DP$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ943>='Ownership Option 3'!$D$25,EJ943<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ943)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ943)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ943+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ943>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ943)=6,MONTH(EJ943)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ943)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ943>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ943)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ943)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ943)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ943)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ943)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1976-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU943<$DP$19,$I943,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU943>='Ownership Option 3'!$D$25,EU943<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU943)=MONTH('Ownership Option 3'!$D$25),YEAR($EU943)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU943<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU943>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU943)=MONTH('Ownership Option 3'!$D$22),YEAR($EU943)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU943>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU943)=MONTH('Ownership Option 3'!$D$22),YEAR(EU943)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU943)=MONTH('Ownership Option 3'!$D$22),YEAR(EU943)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU943)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[927,"1977-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B951>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B951))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B951))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B951)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B951))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B951))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B951))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B951>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B951))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B951))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B951)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B951))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B951))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B951))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B951>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B951))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B951))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B951)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B951))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B951))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B951))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B951>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B951))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B951))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B951)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B951))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B951))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B951))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B951>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B951))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B951))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B951)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B951))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B951))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B951))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B951>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B951))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B951)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B951))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B951)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B951))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B951)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B951))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B951))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B951-TODAY())/365.25))),\"\")","v":""},0,0,null,"1977-04-01",{"$f":"IF(AND('Cash Flows'!$L951<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I951,\"\")","v":""},{"$f":"IFERROR(IF(M951=\"\",IF(AND(L951<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L951<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L951>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L951<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L951>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L951<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L951>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L951<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L951>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L951<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L951)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L951)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L951)=MONTH('Lease Option 1'!$D$13),YEAR($L951)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1977-04-01",{"$f":"IF(AND('Cash Flows'!$L951<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I951,\"\")","v":""},{"$f":"IFERROR(IF(T951=\"\",IF(AND(S951<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S951<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S951>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S951<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S951>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S951<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S951>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S951<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S951>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S951<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S951)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S951)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L951)=MONTH('Lease Option 2'!$D$13),YEAR($L951)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z951<$AB$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z951>='Ownership Option 1'!$D$25,Z951<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z951)=MONTH('Ownership Option 1'!$D$25),YEAR($L951)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z951+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z951+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z951)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z951)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE945:AE950)>0,IF(OR(MONTH(Z951)=6,MONTH(Z951)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z951)=6,MONTH(Z951)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z951)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z951>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z951)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z951)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z951)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z951)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1977-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK951<$AB$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN951>='Ownership Option 1'!$D$25,AK951<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK951)=MONTH('Ownership Option 1'!$D$25),YEAR($AK951)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK951+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK951+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK951)=6,MONTH(AK951)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK951)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV951<$AB$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN951>='Ownership Option 1'!$D$25,AV951<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK951)=MONTH('Ownership Option 1'!$D$25),YEAR($AK951)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV951+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV951>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV951)=6,MONTH(AV951)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV951)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG951<$AB$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN951>='Ownership Option 1'!$D$25,BG951<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK951)=MONTH('Ownership Option 1'!$D$25),YEAR($AK951)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG951<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG951>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 1'!$D$22),YEAR($DN951)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG951>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG951)=MONTH('Ownership Option 1'!$D$22),YEAR(BG951)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG951)=MONTH('Ownership Option 1'!$D$22),YEAR(BG951)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG951)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT951<$BV$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN951>='Ownership Option 2'!$D$25,BT951<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT951)=MONTH('Ownership Option 2'!$D25),YEAR($BT951)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT951+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT951+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT951)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT951)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY945:BY950)>0,IF(OR(MONTH(BT951)=6,MONTH(BT951)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT951)=6,MONTH(BT951)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT951)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT951)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE951<$BV$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN951>='Ownership Option 2'!$D$25,CE951<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK951)=MONTH('Ownership Option 2'!$D$25),YEAR($AK951)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE951+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE951+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE951)=6,MONTH(CE951)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE951)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP951<$BV$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN951>='Ownership Option 2'!$D$25,CP951<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK951)=MONTH('Ownership Option 2'!$D$25),YEAR($AK951)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP951+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP951>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP951)=6,MONTH(CP951)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP951)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA951<$BV$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA951>='Ownership Option 2'!$D$25,DA951<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA951)=MONTH('Ownership Option 2'!$D$25),YEAR($DA951)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA951<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA951>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA951)=MONTH('Ownership Option 2'!$D$22),YEAR($DA951)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA951>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA951)=MONTH('Ownership Option 2'!$D$22),YEAR(DA951)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA951)=MONTH('Ownership Option 2'!$D$22),YEAR(DA951)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA951)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN951<$DP$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN951>='Ownership Option 3'!$D$25,DN951<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 3'!$D$25),YEAR($DN951)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN951+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN951+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN951)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN951)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS945:DS950)>0,IF(OR(MONTH(DN951)=6,MONTH(DN951)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN951)=6,MONTH(DN951)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN951>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN951)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN951)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN951)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN951)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY951<$DP$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY951>='Ownership Option 3'!$D$25,DY951<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY951)=MONTH('Ownership Option 3'!$D$25),YEAR($DY951)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY951+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY951+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY951)=6,MONTH(DY951)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY951)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY951>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY951)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY951)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY951)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY951)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ951<$DP$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ951>='Ownership Option 3'!$D$25,EJ951<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ951)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ951)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ951+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ951>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ951)=6,MONTH(EJ951)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ951)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ951>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ951)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ951)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ951)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ951)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ951)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU951<$DP$19,$I951,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU951>='Ownership Option 3'!$D$25,EU951<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU951)=MONTH('Ownership Option 3'!$D$25),YEAR($EU951)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU951<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU951>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU951)=MONTH('Ownership Option 3'!$D$22),YEAR($EU951)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU951>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU951)=MONTH('Ownership Option 3'!$D$22),YEAR(EU951)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU951)=MONTH('Ownership Option 3'!$D$22),YEAR(EU951)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU951)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[928,"1977-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B952>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B952))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B952))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B952)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B952))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B952))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B952))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B952>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B952))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B952))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B952)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B952))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B952))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B952))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B952>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B952))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B952))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B952)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B952))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B952))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B952))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B952>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B952))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B952))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B952)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B952))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B952))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B952))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B952>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B952))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B952))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B952)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B952))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B952))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B952))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B952>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B952))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B952)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B952))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B952)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B952))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B952)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B952))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B952))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B952-TODAY())/365.25))),\"\")","v":""},0,0,null,"1977-05-01",{"$f":"IF(AND('Cash Flows'!$L952<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I952,\"\")","v":""},{"$f":"IFERROR(IF(M952=\"\",IF(AND(L952<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L952<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L952>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L952<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L952>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L952<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L952>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L952<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L952>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L952<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L952)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L952)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L952)=MONTH('Lease Option 1'!$D$13),YEAR($L952)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1977-05-01",{"$f":"IF(AND('Cash Flows'!$L952<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I952,\"\")","v":""},{"$f":"IFERROR(IF(T952=\"\",IF(AND(S952<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S952<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S952>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S952<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S952>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S952<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S952>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S952<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S952>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S952<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S952)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S952)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L952)=MONTH('Lease Option 2'!$D$13),YEAR($L952)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z952<$AB$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z952>='Ownership Option 1'!$D$25,Z952<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z952)=MONTH('Ownership Option 1'!$D$25),YEAR($L952)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z952+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z952+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z952)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z952)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE946:AE951)>0,IF(OR(MONTH(Z952)=6,MONTH(Z952)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z952)=6,MONTH(Z952)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z952)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z952>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z952)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z952)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z952)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z952)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1977-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK952<$AB$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN952>='Ownership Option 1'!$D$25,AK952<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK952)=MONTH('Ownership Option 1'!$D$25),YEAR($AK952)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK952+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK952+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK952)=6,MONTH(AK952)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK952)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV952<$AB$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN952>='Ownership Option 1'!$D$25,AV952<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK952)=MONTH('Ownership Option 1'!$D$25),YEAR($AK952)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV952+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV952>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV952)=6,MONTH(AV952)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV952)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG952<$AB$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN952>='Ownership Option 1'!$D$25,BG952<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK952)=MONTH('Ownership Option 1'!$D$25),YEAR($AK952)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG952<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG952>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 1'!$D$22),YEAR($DN952)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG952>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG952)=MONTH('Ownership Option 1'!$D$22),YEAR(BG952)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG952)=MONTH('Ownership Option 1'!$D$22),YEAR(BG952)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG952)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT952<$BV$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN952>='Ownership Option 2'!$D$25,BT952<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT952)=MONTH('Ownership Option 2'!$D25),YEAR($BT952)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT952+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT952+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT952)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT952)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY946:BY951)>0,IF(OR(MONTH(BT952)=6,MONTH(BT952)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT952)=6,MONTH(BT952)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT952)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT952)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE952<$BV$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN952>='Ownership Option 2'!$D$25,CE952<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK952)=MONTH('Ownership Option 2'!$D$25),YEAR($AK952)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE952+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE952+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE952)=6,MONTH(CE952)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE952)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP952<$BV$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN952>='Ownership Option 2'!$D$25,CP952<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK952)=MONTH('Ownership Option 2'!$D$25),YEAR($AK952)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP952+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP952>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP952)=6,MONTH(CP952)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP952)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA952<$BV$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA952>='Ownership Option 2'!$D$25,DA952<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA952)=MONTH('Ownership Option 2'!$D$25),YEAR($DA952)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA952<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA952>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA952)=MONTH('Ownership Option 2'!$D$22),YEAR($DA952)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA952>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA952)=MONTH('Ownership Option 2'!$D$22),YEAR(DA952)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA952)=MONTH('Ownership Option 2'!$D$22),YEAR(DA952)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA952)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN952<$DP$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN952>='Ownership Option 3'!$D$25,DN952<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 3'!$D$25),YEAR($DN952)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN952+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN952+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN952)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN952)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS946:DS951)>0,IF(OR(MONTH(DN952)=6,MONTH(DN952)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN952)=6,MONTH(DN952)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN952>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN952)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN952)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN952)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN952)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY952<$DP$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY952>='Ownership Option 3'!$D$25,DY952<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY952)=MONTH('Ownership Option 3'!$D$25),YEAR($DY952)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY952+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY952+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY952)=6,MONTH(DY952)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY952)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY952>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY952)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY952)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY952)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY952)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ952<$DP$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ952>='Ownership Option 3'!$D$25,EJ952<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ952)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ952)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ952+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ952>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ952)=6,MONTH(EJ952)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ952)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ952>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ952)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ952)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ952)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ952)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ952)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU952<$DP$19,$I952,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU952>='Ownership Option 3'!$D$25,EU952<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU952)=MONTH('Ownership Option 3'!$D$25),YEAR($EU952)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU952<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU952>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU952)=MONTH('Ownership Option 3'!$D$22),YEAR($EU952)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU952>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU952)=MONTH('Ownership Option 3'!$D$22),YEAR(EU952)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU952)=MONTH('Ownership Option 3'!$D$22),YEAR(EU952)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU952)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[933,"1977-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B957>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B957))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B957))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B957)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B957))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B957))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B957))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B957>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B957))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B957))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B957)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B957))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B957))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B957))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B957>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B957))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B957))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B957)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B957))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B957))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B957))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B957>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B957))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B957))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B957)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B957))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B957))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B957))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B957>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B957))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B957))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B957)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B957))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B957))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B957))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B957>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B957))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B957)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B957))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B957)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B957))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B957)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B957))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B957))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B957-TODAY())/365.25))),\"\")","v":""},0,0,null,"1977-10-01",{"$f":"IF(AND('Cash Flows'!$L957<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I957,\"\")","v":""},{"$f":"IFERROR(IF(M957=\"\",IF(AND(L957<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L957<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L957>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L957<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L957>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L957<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L957>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L957<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L957>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L957<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L957)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L957)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L957)=MONTH('Lease Option 1'!$D$13),YEAR($L957)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1977-10-01",{"$f":"IF(AND('Cash Flows'!$L957<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I957,\"\")","v":""},{"$f":"IFERROR(IF(T957=\"\",IF(AND(S957<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S957<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S957>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S957<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S957>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S957<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S957>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S957<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S957>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S957<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S957)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S957)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L957)=MONTH('Lease Option 2'!$D$13),YEAR($L957)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z957<$AB$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z957>='Ownership Option 1'!$D$25,Z957<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z957)=MONTH('Ownership Option 1'!$D$25),YEAR($L957)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z957+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z957+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z957)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z957)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE951:AE956)>0,IF(OR(MONTH(Z957)=6,MONTH(Z957)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z957)=6,MONTH(Z957)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z957)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z957>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z957)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z957)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z957)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z957)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1977-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK957<$AB$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN957>='Ownership Option 1'!$D$25,AK957<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK957)=MONTH('Ownership Option 1'!$D$25),YEAR($AK957)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK957+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK957+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK957)=6,MONTH(AK957)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK957)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV957<$AB$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN957>='Ownership Option 1'!$D$25,AV957<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK957)=MONTH('Ownership Option 1'!$D$25),YEAR($AK957)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV957+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV957>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV957)=6,MONTH(AV957)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV957)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG957<$AB$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN957>='Ownership Option 1'!$D$25,BG957<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK957)=MONTH('Ownership Option 1'!$D$25),YEAR($AK957)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG957<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG957>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 1'!$D$22),YEAR($DN957)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG957>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG957)=MONTH('Ownership Option 1'!$D$22),YEAR(BG957)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG957)=MONTH('Ownership Option 1'!$D$22),YEAR(BG957)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG957)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT957<$BV$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN957>='Ownership Option 2'!$D$25,BT957<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT957)=MONTH('Ownership Option 2'!$D25),YEAR($BT957)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT957+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT957+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT957)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT957)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY951:BY956)>0,IF(OR(MONTH(BT957)=6,MONTH(BT957)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT957)=6,MONTH(BT957)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT957)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT957)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE957<$BV$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN957>='Ownership Option 2'!$D$25,CE957<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK957)=MONTH('Ownership Option 2'!$D$25),YEAR($AK957)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE957+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE957+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE957)=6,MONTH(CE957)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE957)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP957<$BV$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN957>='Ownership Option 2'!$D$25,CP957<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK957)=MONTH('Ownership Option 2'!$D$25),YEAR($AK957)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP957+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP957>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP957)=6,MONTH(CP957)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP957)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA957<$BV$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA957>='Ownership Option 2'!$D$25,DA957<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA957)=MONTH('Ownership Option 2'!$D$25),YEAR($DA957)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA957<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA957>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA957)=MONTH('Ownership Option 2'!$D$22),YEAR($DA957)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA957>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA957)=MONTH('Ownership Option 2'!$D$22),YEAR(DA957)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA957)=MONTH('Ownership Option 2'!$D$22),YEAR(DA957)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA957)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1977-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN957<$DP$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN957>='Ownership Option 3'!$D$25,DN957<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 3'!$D$25),YEAR($DN957)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN957+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN957+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN957)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN957)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS951:DS956)>0,IF(OR(MONTH(DN957)=6,MONTH(DN957)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN957)=6,MONTH(DN957)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN957>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN957)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN957)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN957)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN957)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY957<$DP$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY957>='Ownership Option 3'!$D$25,DY957<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY957)=MONTH('Ownership Option 3'!$D$25),YEAR($DY957)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY957+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY957+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY957)=6,MONTH(DY957)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY957)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY957>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY957)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY957)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY957)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY957)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ957<$DP$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ957>='Ownership Option 3'!$D$25,EJ957<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ957)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ957)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ957+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ957>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ957)=6,MONTH(EJ957)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ957)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ957>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ957)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ957)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ957)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ957)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ957)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1977-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU957<$DP$19,$I957,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU957>='Ownership Option 3'!$D$25,EU957<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU957)=MONTH('Ownership Option 3'!$D$25),YEAR($EU957)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU957<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU957>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU957)=MONTH('Ownership Option 3'!$D$22),YEAR($EU957)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU957>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU957)=MONTH('Ownership Option 3'!$D$22),YEAR(EU957)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU957)=MONTH('Ownership Option 3'!$D$22),YEAR(EU957)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU957)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[938,"1978-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B962>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B962))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B962))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B962)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B962))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B962))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B962))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B962>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B962))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B962))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B962)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B962))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B962))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B962))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B962>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B962))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B962))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B962)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B962))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B962))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B962))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B962>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B962))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B962))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B962)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B962))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B962))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B962))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B962>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B962))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B962))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B962)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B962))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B962))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B962))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B962>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B962))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B962)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B962))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B962)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B962))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B962)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B962))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B962))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B962-TODAY())/365.25))),\"\")","v":""},0,0,null,"1978-03-01",{"$f":"IF(AND('Cash Flows'!$L962<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I962,\"\")","v":""},{"$f":"IFERROR(IF(M962=\"\",IF(AND(L962<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L962<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L962>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L962<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L962>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L962<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L962>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L962<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L962>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L962<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L962)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L962)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L962)=MONTH('Lease Option 1'!$D$13),YEAR($L962)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1978-03-01",{"$f":"IF(AND('Cash Flows'!$L962<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I962,\"\")","v":""},{"$f":"IFERROR(IF(T962=\"\",IF(AND(S962<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S962<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S962>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S962<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S962>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S962<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S962>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S962<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S962>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S962<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S962)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S962)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L962)=MONTH('Lease Option 2'!$D$13),YEAR($L962)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z962<$AB$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z962>='Ownership Option 1'!$D$25,Z962<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z962)=MONTH('Ownership Option 1'!$D$25),YEAR($L962)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z962+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z962+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z962)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z962)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE956:AE961)>0,IF(OR(MONTH(Z962)=6,MONTH(Z962)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z962)=6,MONTH(Z962)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z962)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z962>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z962)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z962)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z962)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z962)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1978-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK962<$AB$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN962>='Ownership Option 1'!$D$25,AK962<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK962)=MONTH('Ownership Option 1'!$D$25),YEAR($AK962)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK962+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK962+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK962)=6,MONTH(AK962)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK962)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV962<$AB$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN962>='Ownership Option 1'!$D$25,AV962<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK962)=MONTH('Ownership Option 1'!$D$25),YEAR($AK962)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV962+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV962>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV962)=6,MONTH(AV962)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV962)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG962<$AB$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN962>='Ownership Option 1'!$D$25,BG962<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK962)=MONTH('Ownership Option 1'!$D$25),YEAR($AK962)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG962<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG962>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 1'!$D$22),YEAR($DN962)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG962>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG962)=MONTH('Ownership Option 1'!$D$22),YEAR(BG962)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG962)=MONTH('Ownership Option 1'!$D$22),YEAR(BG962)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG962)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT962<$BV$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN962>='Ownership Option 2'!$D$25,BT962<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT962)=MONTH('Ownership Option 2'!$D25),YEAR($BT962)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT962+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT962+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT962)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT962)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY956:BY961)>0,IF(OR(MONTH(BT962)=6,MONTH(BT962)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT962)=6,MONTH(BT962)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT962)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT962)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE962<$BV$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN962>='Ownership Option 2'!$D$25,CE962<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK962)=MONTH('Ownership Option 2'!$D$25),YEAR($AK962)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE962+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE962+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE962)=6,MONTH(CE962)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE962)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP962<$BV$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN962>='Ownership Option 2'!$D$25,CP962<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK962)=MONTH('Ownership Option 2'!$D$25),YEAR($AK962)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP962+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP962>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP962)=6,MONTH(CP962)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP962)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA962<$BV$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA962>='Ownership Option 2'!$D$25,DA962<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA962)=MONTH('Ownership Option 2'!$D$25),YEAR($DA962)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA962<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA962>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA962)=MONTH('Ownership Option 2'!$D$22),YEAR($DA962)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA962>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA962)=MONTH('Ownership Option 2'!$D$22),YEAR(DA962)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA962)=MONTH('Ownership Option 2'!$D$22),YEAR(DA962)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA962)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN962<$DP$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN962>='Ownership Option 3'!$D$25,DN962<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 3'!$D$25),YEAR($DN962)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN962+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN962+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN962)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN962)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS956:DS961)>0,IF(OR(MONTH(DN962)=6,MONTH(DN962)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN962)=6,MONTH(DN962)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN962>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN962)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN962)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN962)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN962)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY962<$DP$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY962>='Ownership Option 3'!$D$25,DY962<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY962)=MONTH('Ownership Option 3'!$D$25),YEAR($DY962)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY962+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY962+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY962)=6,MONTH(DY962)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY962)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY962>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY962)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY962)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY962)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY962)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ962<$DP$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ962>='Ownership Option 3'!$D$25,EJ962<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ962)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ962)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ962+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ962>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ962)=6,MONTH(EJ962)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ962)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ962>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ962)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ962)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ962)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ962)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ962)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU962<$DP$19,$I962,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU962>='Ownership Option 3'!$D$25,EU962<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU962)=MONTH('Ownership Option 3'!$D$25),YEAR($EU962)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU962<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU962>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU962)=MONTH('Ownership Option 3'!$D$22),YEAR($EU962)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU962>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU962)=MONTH('Ownership Option 3'!$D$22),YEAR(EU962)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU962)=MONTH('Ownership Option 3'!$D$22),YEAR(EU962)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU962)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[943,"1978-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B967>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B967))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B967))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B967)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B967))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B967))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B967))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B967>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B967))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B967))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B967)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B967))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B967))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B967))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B967>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B967))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B967))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B967)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B967))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B967))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B967))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B967>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B967))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B967))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B967)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B967))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B967))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B967))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B967>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B967))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B967))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B967)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B967))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B967))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B967))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B967>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B967))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B967)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B967))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B967)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B967))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B967)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B967))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B967))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B967-TODAY())/365.25))),\"\")","v":""},0,0,null,"1978-08-01",{"$f":"IF(AND('Cash Flows'!$L967<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I967,\"\")","v":""},{"$f":"IFERROR(IF(M967=\"\",IF(AND(L967<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L967<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L967>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L967<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L967>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L967<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L967>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L967<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L967>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L967<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L967)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L967)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L967)=MONTH('Lease Option 1'!$D$13),YEAR($L967)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1978-08-01",{"$f":"IF(AND('Cash Flows'!$L967<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I967,\"\")","v":""},{"$f":"IFERROR(IF(T967=\"\",IF(AND(S967<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S967<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S967>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S967<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S967>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S967<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S967>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S967<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S967>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S967<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S967)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S967)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L967)=MONTH('Lease Option 2'!$D$13),YEAR($L967)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z967<$AB$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z967>='Ownership Option 1'!$D$25,Z967<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z967)=MONTH('Ownership Option 1'!$D$25),YEAR($L967)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z967+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z967+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z967)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z967)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE961:AE966)>0,IF(OR(MONTH(Z967)=6,MONTH(Z967)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z967)=6,MONTH(Z967)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z967)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z967>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z967)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z967)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z967)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z967)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1978-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK967<$AB$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN967>='Ownership Option 1'!$D$25,AK967<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK967)=MONTH('Ownership Option 1'!$D$25),YEAR($AK967)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK967+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK967+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK967)=6,MONTH(AK967)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK967)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV967<$AB$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN967>='Ownership Option 1'!$D$25,AV967<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK967)=MONTH('Ownership Option 1'!$D$25),YEAR($AK967)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV967+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV967>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV967)=6,MONTH(AV967)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV967)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG967<$AB$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN967>='Ownership Option 1'!$D$25,BG967<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK967)=MONTH('Ownership Option 1'!$D$25),YEAR($AK967)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG967<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG967>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 1'!$D$22),YEAR($DN967)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG967>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG967)=MONTH('Ownership Option 1'!$D$22),YEAR(BG967)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG967)=MONTH('Ownership Option 1'!$D$22),YEAR(BG967)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG967)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT967<$BV$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN967>='Ownership Option 2'!$D$25,BT967<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT967)=MONTH('Ownership Option 2'!$D25),YEAR($BT967)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT967+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT967+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT967)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT967)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY961:BY966)>0,IF(OR(MONTH(BT967)=6,MONTH(BT967)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT967)=6,MONTH(BT967)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT967)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT967)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE967<$BV$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN967>='Ownership Option 2'!$D$25,CE967<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK967)=MONTH('Ownership Option 2'!$D$25),YEAR($AK967)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE967+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE967+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE967)=6,MONTH(CE967)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE967)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP967<$BV$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN967>='Ownership Option 2'!$D$25,CP967<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK967)=MONTH('Ownership Option 2'!$D$25),YEAR($AK967)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP967+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP967>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP967)=6,MONTH(CP967)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP967)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA967<$BV$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA967>='Ownership Option 2'!$D$25,DA967<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA967)=MONTH('Ownership Option 2'!$D$25),YEAR($DA967)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA967<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA967>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA967)=MONTH('Ownership Option 2'!$D$22),YEAR($DA967)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA967>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA967)=MONTH('Ownership Option 2'!$D$22),YEAR(DA967)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA967)=MONTH('Ownership Option 2'!$D$22),YEAR(DA967)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA967)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN967<$DP$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN967>='Ownership Option 3'!$D$25,DN967<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 3'!$D$25),YEAR($DN967)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN967+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN967+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN967)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN967)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS961:DS966)>0,IF(OR(MONTH(DN967)=6,MONTH(DN967)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN967)=6,MONTH(DN967)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN967>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN967)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN967)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN967)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN967)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY967<$DP$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY967>='Ownership Option 3'!$D$25,DY967<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY967)=MONTH('Ownership Option 3'!$D$25),YEAR($DY967)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY967+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY967+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY967)=6,MONTH(DY967)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY967)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY967>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY967)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY967)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY967)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY967)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ967<$DP$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ967>='Ownership Option 3'!$D$25,EJ967<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ967)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ967)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ967+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ967>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ967)=6,MONTH(EJ967)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ967)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ967>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ967)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ967)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ967)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ967)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ967)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU967<$DP$19,$I967,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU967>='Ownership Option 3'!$D$25,EU967<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU967)=MONTH('Ownership Option 3'!$D$25),YEAR($EU967)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU967<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU967>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU967)=MONTH('Ownership Option 3'!$D$22),YEAR($EU967)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU967>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU967)=MONTH('Ownership Option 3'!$D$22),YEAR(EU967)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU967)=MONTH('Ownership Option 3'!$D$22),YEAR(EU967)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU967)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[944,"1978-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B968>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B968))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B968))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B968)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B968))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B968))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B968))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B968>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B968))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B968))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B968)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B968))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B968))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B968))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B968>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B968))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B968))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B968)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B968))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B968))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B968))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B968>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B968))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B968))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B968)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B968))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B968))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B968))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B968>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B968))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B968))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B968)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B968))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B968))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B968))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B968>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B968))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B968)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B968))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B968)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B968))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B968)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B968))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B968))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B968-TODAY())/365.25))),\"\")","v":""},0,0,null,"1978-09-01",{"$f":"IF(AND('Cash Flows'!$L968<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I968,\"\")","v":""},{"$f":"IFERROR(IF(M968=\"\",IF(AND(L968<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L968<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L968>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L968<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L968>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L968<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L968>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L968<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L968>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L968<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L968)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L968)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L968)=MONTH('Lease Option 1'!$D$13),YEAR($L968)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1978-09-01",{"$f":"IF(AND('Cash Flows'!$L968<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I968,\"\")","v":""},{"$f":"IFERROR(IF(T968=\"\",IF(AND(S968<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S968<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S968>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S968<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S968>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S968<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S968>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S968<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S968>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S968<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S968)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S968)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L968)=MONTH('Lease Option 2'!$D$13),YEAR($L968)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z968<$AB$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z968>='Ownership Option 1'!$D$25,Z968<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z968)=MONTH('Ownership Option 1'!$D$25),YEAR($L968)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z968+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z968+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z968)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z968)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE962:AE967)>0,IF(OR(MONTH(Z968)=6,MONTH(Z968)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z968)=6,MONTH(Z968)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z968)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z968>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z968)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z968)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z968)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z968)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1978-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK968<$AB$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN968>='Ownership Option 1'!$D$25,AK968<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK968)=MONTH('Ownership Option 1'!$D$25),YEAR($AK968)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK968+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK968+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK968)=6,MONTH(AK968)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK968)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV968<$AB$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN968>='Ownership Option 1'!$D$25,AV968<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK968)=MONTH('Ownership Option 1'!$D$25),YEAR($AK968)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV968+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV968>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV968)=6,MONTH(AV968)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV968)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG968<$AB$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN968>='Ownership Option 1'!$D$25,BG968<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK968)=MONTH('Ownership Option 1'!$D$25),YEAR($AK968)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG968<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG968>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 1'!$D$22),YEAR($DN968)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG968>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG968)=MONTH('Ownership Option 1'!$D$22),YEAR(BG968)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG968)=MONTH('Ownership Option 1'!$D$22),YEAR(BG968)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG968)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT968<$BV$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN968>='Ownership Option 2'!$D$25,BT968<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT968)=MONTH('Ownership Option 2'!$D25),YEAR($BT968)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT968+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT968+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT968)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT968)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY962:BY967)>0,IF(OR(MONTH(BT968)=6,MONTH(BT968)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT968)=6,MONTH(BT968)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT968)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT968)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE968<$BV$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN968>='Ownership Option 2'!$D$25,CE968<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK968)=MONTH('Ownership Option 2'!$D$25),YEAR($AK968)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE968+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE968+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE968)=6,MONTH(CE968)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE968)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP968<$BV$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN968>='Ownership Option 2'!$D$25,CP968<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK968)=MONTH('Ownership Option 2'!$D$25),YEAR($AK968)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP968+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP968>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP968)=6,MONTH(CP968)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP968)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA968<$BV$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA968>='Ownership Option 2'!$D$25,DA968<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA968)=MONTH('Ownership Option 2'!$D$25),YEAR($DA968)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA968<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA968>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA968)=MONTH('Ownership Option 2'!$D$22),YEAR($DA968)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA968>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA968)=MONTH('Ownership Option 2'!$D$22),YEAR(DA968)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA968)=MONTH('Ownership Option 2'!$D$22),YEAR(DA968)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA968)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1978-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN968<$DP$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN968>='Ownership Option 3'!$D$25,DN968<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 3'!$D$25),YEAR($DN968)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN968+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN968+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN968)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN968)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS962:DS967)>0,IF(OR(MONTH(DN968)=6,MONTH(DN968)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN968)=6,MONTH(DN968)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN968>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN968)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN968)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN968)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN968)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY968<$DP$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY968>='Ownership Option 3'!$D$25,DY968<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY968)=MONTH('Ownership Option 3'!$D$25),YEAR($DY968)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY968+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY968+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY968)=6,MONTH(DY968)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY968)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY968>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY968)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY968)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY968)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY968)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ968<$DP$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ968>='Ownership Option 3'!$D$25,EJ968<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ968)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ968)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ968+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ968>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ968)=6,MONTH(EJ968)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ968)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ968>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ968)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ968)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ968)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ968)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ968)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1978-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU968<$DP$19,$I968,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU968>='Ownership Option 3'!$D$25,EU968<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU968)=MONTH('Ownership Option 3'!$D$25),YEAR($EU968)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU968<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU968>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU968)=MONTH('Ownership Option 3'!$D$22),YEAR($EU968)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU968>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU968)=MONTH('Ownership Option 3'!$D$22),YEAR(EU968)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU968)=MONTH('Ownership Option 3'!$D$22),YEAR(EU968)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU968)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[949,"1979-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B973>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B973))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B973))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B973)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B973))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B973))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B973))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B973>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B973))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B973))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B973)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B973))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B973))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B973))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B973>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B973))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B973))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B973)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B973))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B973))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B973))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B973>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B973))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B973))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B973)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B973))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B973))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B973))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B973>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B973))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B973))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B973)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B973))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B973))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B973))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B973>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B973))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B973)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B973))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B973)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B973))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B973)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B973))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B973))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B973-TODAY())/365.25))),\"\")","v":""},0,0,null,"1979-02-01",{"$f":"IF(AND('Cash Flows'!$L973<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I973,\"\")","v":""},{"$f":"IFERROR(IF(M973=\"\",IF(AND(L973<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L973<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L973>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L973<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L973>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L973<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L973>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L973<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L973>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L973<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L973)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L973)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L973)=MONTH('Lease Option 1'!$D$13),YEAR($L973)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1979-02-01",{"$f":"IF(AND('Cash Flows'!$L973<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I973,\"\")","v":""},{"$f":"IFERROR(IF(T973=\"\",IF(AND(S973<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S973<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S973>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S973<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S973>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S973<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S973>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S973<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S973>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S973<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S973)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S973)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L973)=MONTH('Lease Option 2'!$D$13),YEAR($L973)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z973<$AB$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z973>='Ownership Option 1'!$D$25,Z973<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z973)=MONTH('Ownership Option 1'!$D$25),YEAR($L973)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z973+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z973+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z973)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z973)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE967:AE972)>0,IF(OR(MONTH(Z973)=6,MONTH(Z973)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z973)=6,MONTH(Z973)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z973)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z973>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z973)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z973)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z973)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z973)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1979-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK973<$AB$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN973>='Ownership Option 1'!$D$25,AK973<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK973)=MONTH('Ownership Option 1'!$D$25),YEAR($AK973)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK973+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK973+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK973)=6,MONTH(AK973)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK973)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV973<$AB$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN973>='Ownership Option 1'!$D$25,AV973<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK973)=MONTH('Ownership Option 1'!$D$25),YEAR($AK973)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV973+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV973>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV973)=6,MONTH(AV973)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV973)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG973<$AB$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN973>='Ownership Option 1'!$D$25,BG973<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK973)=MONTH('Ownership Option 1'!$D$25),YEAR($AK973)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG973<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG973>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 1'!$D$22),YEAR($DN973)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG973>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG973)=MONTH('Ownership Option 1'!$D$22),YEAR(BG973)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG973)=MONTH('Ownership Option 1'!$D$22),YEAR(BG973)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG973)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT973<$BV$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN973>='Ownership Option 2'!$D$25,BT973<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT973)=MONTH('Ownership Option 2'!$D25),YEAR($BT973)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT973+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT973+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT973)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT973)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY967:BY972)>0,IF(OR(MONTH(BT973)=6,MONTH(BT973)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT973)=6,MONTH(BT973)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT973)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT973)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE973<$BV$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN973>='Ownership Option 2'!$D$25,CE973<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK973)=MONTH('Ownership Option 2'!$D$25),YEAR($AK973)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE973+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE973+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE973)=6,MONTH(CE973)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE973)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP973<$BV$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN973>='Ownership Option 2'!$D$25,CP973<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK973)=MONTH('Ownership Option 2'!$D$25),YEAR($AK973)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP973+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP973>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP973)=6,MONTH(CP973)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP973)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA973<$BV$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA973>='Ownership Option 2'!$D$25,DA973<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA973)=MONTH('Ownership Option 2'!$D$25),YEAR($DA973)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA973<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA973>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA973)=MONTH('Ownership Option 2'!$D$22),YEAR($DA973)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA973>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA973)=MONTH('Ownership Option 2'!$D$22),YEAR(DA973)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA973)=MONTH('Ownership Option 2'!$D$22),YEAR(DA973)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA973)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN973<$DP$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN973>='Ownership Option 3'!$D$25,DN973<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 3'!$D$25),YEAR($DN973)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN973+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN973+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN973)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN973)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS967:DS972)>0,IF(OR(MONTH(DN973)=6,MONTH(DN973)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN973)=6,MONTH(DN973)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN973>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN973)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN973)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN973)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN973)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY973<$DP$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY973>='Ownership Option 3'!$D$25,DY973<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY973)=MONTH('Ownership Option 3'!$D$25),YEAR($DY973)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY973+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY973+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY973)=6,MONTH(DY973)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY973)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY973>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY973)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY973)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY973)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY973)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ973<$DP$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ973>='Ownership Option 3'!$D$25,EJ973<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ973)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ973)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ973+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ973>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ973)=6,MONTH(EJ973)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ973)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ973>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ973)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ973)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ973)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ973)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ973)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU973<$DP$19,$I973,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU973>='Ownership Option 3'!$D$25,EU973<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU973)=MONTH('Ownership Option 3'!$D$25),YEAR($EU973)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU973<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU973>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU973)=MONTH('Ownership Option 3'!$D$22),YEAR($EU973)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU973>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU973)=MONTH('Ownership Option 3'!$D$22),YEAR(EU973)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU973)=MONTH('Ownership Option 3'!$D$22),YEAR(EU973)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU973)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[954,"1979-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B978>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B978))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B978))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B978)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B978))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B978))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B978))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B978>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B978))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B978))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B978)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B978))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B978))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B978))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B978>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B978))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B978))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B978)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B978))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B978))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B978))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B978>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B978))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B978))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B978)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B978))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B978))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B978))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B978>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B978))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B978))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B978)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B978))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B978))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B978))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B978>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B978))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B978)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B978))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B978)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B978))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B978)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B978))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B978))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B978-TODAY())/365.25))),\"\")","v":""},0,0,null,"1979-07-01",{"$f":"IF(AND('Cash Flows'!$L978<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I978,\"\")","v":""},{"$f":"IFERROR(IF(M978=\"\",IF(AND(L978<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L978<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L978>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L978<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L978>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L978<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L978>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L978<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L978>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L978<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L978)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L978)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L978)=MONTH('Lease Option 1'!$D$13),YEAR($L978)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1979-07-01",{"$f":"IF(AND('Cash Flows'!$L978<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I978,\"\")","v":""},{"$f":"IFERROR(IF(T978=\"\",IF(AND(S978<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S978<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S978>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S978<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S978>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S978<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S978>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S978<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S978>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S978<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S978)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S978)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L978)=MONTH('Lease Option 2'!$D$13),YEAR($L978)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z978<$AB$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z978>='Ownership Option 1'!$D$25,Z978<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z978)=MONTH('Ownership Option 1'!$D$25),YEAR($L978)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z978+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z978+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z978)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z978)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE972:AE977)>0,IF(OR(MONTH(Z978)=6,MONTH(Z978)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z978)=6,MONTH(Z978)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z978)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z978>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z978)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z978)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z978)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z978)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1979-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK978<$AB$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN978>='Ownership Option 1'!$D$25,AK978<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK978)=MONTH('Ownership Option 1'!$D$25),YEAR($AK978)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK978+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK978+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK978)=6,MONTH(AK978)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK978)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV978<$AB$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN978>='Ownership Option 1'!$D$25,AV978<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK978)=MONTH('Ownership Option 1'!$D$25),YEAR($AK978)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV978+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV978>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV978)=6,MONTH(AV978)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV978)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG978<$AB$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN978>='Ownership Option 1'!$D$25,BG978<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK978)=MONTH('Ownership Option 1'!$D$25),YEAR($AK978)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG978<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG978>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 1'!$D$22),YEAR($DN978)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG978>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG978)=MONTH('Ownership Option 1'!$D$22),YEAR(BG978)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG978)=MONTH('Ownership Option 1'!$D$22),YEAR(BG978)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG978)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT978<$BV$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN978>='Ownership Option 2'!$D$25,BT978<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT978)=MONTH('Ownership Option 2'!$D25),YEAR($BT978)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT978+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT978+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT978)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT978)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY972:BY977)>0,IF(OR(MONTH(BT978)=6,MONTH(BT978)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT978)=6,MONTH(BT978)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT978)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT978)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE978<$BV$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN978>='Ownership Option 2'!$D$25,CE978<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK978)=MONTH('Ownership Option 2'!$D$25),YEAR($AK978)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE978+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE978+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE978)=6,MONTH(CE978)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE978)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP978<$BV$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN978>='Ownership Option 2'!$D$25,CP978<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK978)=MONTH('Ownership Option 2'!$D$25),YEAR($AK978)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP978+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP978>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP978)=6,MONTH(CP978)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP978)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA978<$BV$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA978>='Ownership Option 2'!$D$25,DA978<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA978)=MONTH('Ownership Option 2'!$D$25),YEAR($DA978)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA978<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA978>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA978)=MONTH('Ownership Option 2'!$D$22),YEAR($DA978)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA978>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA978)=MONTH('Ownership Option 2'!$D$22),YEAR(DA978)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA978)=MONTH('Ownership Option 2'!$D$22),YEAR(DA978)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA978)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN978<$DP$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN978>='Ownership Option 3'!$D$25,DN978<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 3'!$D$25),YEAR($DN978)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN978+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN978+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN978)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN978)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS972:DS977)>0,IF(OR(MONTH(DN978)=6,MONTH(DN978)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN978)=6,MONTH(DN978)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN978>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN978)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN978)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN978)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN978)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY978<$DP$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY978>='Ownership Option 3'!$D$25,DY978<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY978)=MONTH('Ownership Option 3'!$D$25),YEAR($DY978)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY978+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY978+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY978)=6,MONTH(DY978)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY978)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY978>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY978)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY978)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY978)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY978)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ978<$DP$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ978>='Ownership Option 3'!$D$25,EJ978<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ978)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ978)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ978+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ978>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ978)=6,MONTH(EJ978)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ978)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ978>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ978)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ978)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ978)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ978)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ978)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU978<$DP$19,$I978,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU978>='Ownership Option 3'!$D$25,EU978<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU978)=MONTH('Ownership Option 3'!$D$25),YEAR($EU978)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU978<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU978>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU978)=MONTH('Ownership Option 3'!$D$22),YEAR($EU978)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU978>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU978)=MONTH('Ownership Option 3'!$D$22),YEAR(EU978)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU978)=MONTH('Ownership Option 3'!$D$22),YEAR(EU978)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU978)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[959,"1979-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B983>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B983))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B983))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B983)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B983))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B983))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B983))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B983>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B983))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B983))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B983)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B983))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B983))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B983))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B983>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B983))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B983))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B983)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B983))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B983))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B983))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B983>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B983))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B983))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B983)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B983))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B983))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B983))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B983>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B983))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B983))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B983)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B983))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B983))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B983))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B983>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B983))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B983)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B983))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B983)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B983))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B983)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B983))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B983))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B983-TODAY())/365.25))),\"\")","v":""},0,0,null,"1979-12-01",{"$f":"IF(AND('Cash Flows'!$L983<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I983,\"\")","v":""},{"$f":"IFERROR(IF(M983=\"\",IF(AND(L983<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L983<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L983>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L983<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L983>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L983<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L983>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L983<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L983>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L983<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L983)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L983)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L983)=MONTH('Lease Option 1'!$D$13),YEAR($L983)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1979-12-01",{"$f":"IF(AND('Cash Flows'!$L983<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I983,\"\")","v":""},{"$f":"IFERROR(IF(T983=\"\",IF(AND(S983<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S983<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S983>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S983<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S983>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S983<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S983>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S983<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S983>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S983<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S983)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S983)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L983)=MONTH('Lease Option 2'!$D$13),YEAR($L983)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z983<$AB$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z983>='Ownership Option 1'!$D$25,Z983<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z983)=MONTH('Ownership Option 1'!$D$25),YEAR($L983)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z983+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z983+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z983)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z983)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE977:AE982)>0,IF(OR(MONTH(Z983)=6,MONTH(Z983)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z983)=6,MONTH(Z983)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z983)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z983>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z983)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z983)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z983)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z983)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1979-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK983<$AB$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN983>='Ownership Option 1'!$D$25,AK983<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK983)=MONTH('Ownership Option 1'!$D$25),YEAR($AK983)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK983+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK983+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK983)=6,MONTH(AK983)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK983)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV983<$AB$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN983>='Ownership Option 1'!$D$25,AV983<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK983)=MONTH('Ownership Option 1'!$D$25),YEAR($AK983)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV983+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV983>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV983)=6,MONTH(AV983)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV983)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG983<$AB$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN983>='Ownership Option 1'!$D$25,BG983<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK983)=MONTH('Ownership Option 1'!$D$25),YEAR($AK983)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG983<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG983>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 1'!$D$22),YEAR($DN983)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG983>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG983)=MONTH('Ownership Option 1'!$D$22),YEAR(BG983)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG983)=MONTH('Ownership Option 1'!$D$22),YEAR(BG983)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG983)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT983<$BV$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN983>='Ownership Option 2'!$D$25,BT983<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT983)=MONTH('Ownership Option 2'!$D25),YEAR($BT983)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT983+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT983+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT983)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT983)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY977:BY982)>0,IF(OR(MONTH(BT983)=6,MONTH(BT983)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT983)=6,MONTH(BT983)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT983)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT983)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE983<$BV$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN983>='Ownership Option 2'!$D$25,CE983<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK983)=MONTH('Ownership Option 2'!$D$25),YEAR($AK983)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE983+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE983+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE983)=6,MONTH(CE983)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE983)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP983<$BV$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN983>='Ownership Option 2'!$D$25,CP983<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK983)=MONTH('Ownership Option 2'!$D$25),YEAR($AK983)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP983+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP983>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP983)=6,MONTH(CP983)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP983)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA983<$BV$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA983>='Ownership Option 2'!$D$25,DA983<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA983)=MONTH('Ownership Option 2'!$D$25),YEAR($DA983)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA983<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA983>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA983)=MONTH('Ownership Option 2'!$D$22),YEAR($DA983)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA983>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA983)=MONTH('Ownership Option 2'!$D$22),YEAR(DA983)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA983)=MONTH('Ownership Option 2'!$D$22),YEAR(DA983)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA983)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1979-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN983<$DP$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN983>='Ownership Option 3'!$D$25,DN983<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 3'!$D$25),YEAR($DN983)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN983+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN983+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN983)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN983)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS977:DS982)>0,IF(OR(MONTH(DN983)=6,MONTH(DN983)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN983)=6,MONTH(DN983)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN983>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN983)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN983)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN983)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN983)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY983<$DP$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY983>='Ownership Option 3'!$D$25,DY983<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY983)=MONTH('Ownership Option 3'!$D$25),YEAR($DY983)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY983+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY983+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY983)=6,MONTH(DY983)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY983)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY983>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY983)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY983)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY983)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY983)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ983<$DP$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ983>='Ownership Option 3'!$D$25,EJ983<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ983)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ983)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ983+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ983>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ983)=6,MONTH(EJ983)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ983)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ983>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ983)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ983)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ983)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ983)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ983)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1979-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU983<$DP$19,$I983,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU983>='Ownership Option 3'!$D$25,EU983<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU983)=MONTH('Ownership Option 3'!$D$25),YEAR($EU983)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU983<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU983>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU983)=MONTH('Ownership Option 3'!$D$22),YEAR($EU983)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU983>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU983)=MONTH('Ownership Option 3'!$D$22),YEAR(EU983)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU983)=MONTH('Ownership Option 3'!$D$22),YEAR(EU983)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU983)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[964,"1980-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B988>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B988))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B988))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B988)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B988))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B988))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B988))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B988>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B988))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B988))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B988)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B988))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B988))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B988))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B988>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B988))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B988))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B988)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B988))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B988))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B988))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B988>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B988))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B988))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B988)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B988))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B988))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B988))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B988>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B988))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B988))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B988)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B988))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B988))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B988))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B988>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B988))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B988)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B988))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B988)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B988))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B988)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B988))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B988))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B988-TODAY())/365.25))),\"\")","v":""},0,0,null,"1980-05-01",{"$f":"IF(AND('Cash Flows'!$L988<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I988,\"\")","v":""},{"$f":"IFERROR(IF(M988=\"\",IF(AND(L988<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L988<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L988>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L988<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L988>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L988<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L988>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L988<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L988>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L988<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L988)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L988)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L988)=MONTH('Lease Option 1'!$D$13),YEAR($L988)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1980-05-01",{"$f":"IF(AND('Cash Flows'!$L988<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I988,\"\")","v":""},{"$f":"IFERROR(IF(T988=\"\",IF(AND(S988<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S988<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S988>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S988<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S988>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S988<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S988>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S988<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S988>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S988<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S988)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S988)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L988)=MONTH('Lease Option 2'!$D$13),YEAR($L988)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z988<$AB$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z988>='Ownership Option 1'!$D$25,Z988<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z988)=MONTH('Ownership Option 1'!$D$25),YEAR($L988)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z988+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z988+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z988)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z988)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE982:AE987)>0,IF(OR(MONTH(Z988)=6,MONTH(Z988)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z988)=6,MONTH(Z988)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z988)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z988>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z988)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z988)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z988)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z988)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1980-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK988<$AB$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN988>='Ownership Option 1'!$D$25,AK988<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK988)=MONTH('Ownership Option 1'!$D$25),YEAR($AK988)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK988+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK988+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK988)=6,MONTH(AK988)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK988)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV988<$AB$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN988>='Ownership Option 1'!$D$25,AV988<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK988)=MONTH('Ownership Option 1'!$D$25),YEAR($AK988)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV988+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV988>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV988)=6,MONTH(AV988)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV988)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG988<$AB$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN988>='Ownership Option 1'!$D$25,BG988<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK988)=MONTH('Ownership Option 1'!$D$25),YEAR($AK988)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG988<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG988>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 1'!$D$22),YEAR($DN988)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG988>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG988)=MONTH('Ownership Option 1'!$D$22),YEAR(BG988)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG988)=MONTH('Ownership Option 1'!$D$22),YEAR(BG988)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG988)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT988<$BV$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN988>='Ownership Option 2'!$D$25,BT988<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT988)=MONTH('Ownership Option 2'!$D25),YEAR($BT988)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT988+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT988+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT988)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT988)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY982:BY987)>0,IF(OR(MONTH(BT988)=6,MONTH(BT988)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT988)=6,MONTH(BT988)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT988)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT988)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE988<$BV$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN988>='Ownership Option 2'!$D$25,CE988<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK988)=MONTH('Ownership Option 2'!$D$25),YEAR($AK988)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE988+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE988+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE988)=6,MONTH(CE988)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE988)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP988<$BV$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN988>='Ownership Option 2'!$D$25,CP988<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK988)=MONTH('Ownership Option 2'!$D$25),YEAR($AK988)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP988+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP988>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP988)=6,MONTH(CP988)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP988)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA988<$BV$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA988>='Ownership Option 2'!$D$25,DA988<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA988)=MONTH('Ownership Option 2'!$D$25),YEAR($DA988)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA988<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA988>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA988)=MONTH('Ownership Option 2'!$D$22),YEAR($DA988)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA988>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA988)=MONTH('Ownership Option 2'!$D$22),YEAR(DA988)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA988)=MONTH('Ownership Option 2'!$D$22),YEAR(DA988)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA988)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN988<$DP$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN988>='Ownership Option 3'!$D$25,DN988<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 3'!$D$25),YEAR($DN988)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN988+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN988+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN988)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN988)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS982:DS987)>0,IF(OR(MONTH(DN988)=6,MONTH(DN988)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN988)=6,MONTH(DN988)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN988>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN988)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN988)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN988)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN988)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY988<$DP$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY988>='Ownership Option 3'!$D$25,DY988<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY988)=MONTH('Ownership Option 3'!$D$25),YEAR($DY988)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY988+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY988+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY988)=6,MONTH(DY988)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY988)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY988>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY988)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY988)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY988)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY988)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ988<$DP$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ988>='Ownership Option 3'!$D$25,EJ988<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ988)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ988)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ988+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ988>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ988)=6,MONTH(EJ988)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ988)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ988>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ988)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ988)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ988)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ988)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ988)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU988<$DP$19,$I988,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU988>='Ownership Option 3'!$D$25,EU988<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU988)=MONTH('Ownership Option 3'!$D$25),YEAR($EU988)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU988<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU988>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU988)=MONTH('Ownership Option 3'!$D$22),YEAR($EU988)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU988>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU988)=MONTH('Ownership Option 3'!$D$22),YEAR(EU988)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU988)=MONTH('Ownership Option 3'!$D$22),YEAR(EU988)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU988)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[966,"1980-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B990>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B990))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B990))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B990)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B990))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B990))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B990))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B990>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B990))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B990))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B990)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B990))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B990))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B990))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B990>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B990))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B990))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B990)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B990))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B990))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B990))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B990>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B990))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B990))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B990)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B990))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B990))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B990))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B990>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B990))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B990))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B990)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B990))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B990))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B990))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B990>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B990))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B990)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B990))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B990)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B990))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B990)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B990))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B990))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B990-TODAY())/365.25))),\"\")","v":""},0,0,null,"1980-07-01",{"$f":"IF(AND('Cash Flows'!$L990<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I990,\"\")","v":""},{"$f":"IFERROR(IF(M990=\"\",IF(AND(L990<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L990<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L990>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L990<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L990>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L990<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L990>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L990<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L990>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L990<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L990)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L990)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L990)=MONTH('Lease Option 1'!$D$13),YEAR($L990)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1980-07-01",{"$f":"IF(AND('Cash Flows'!$L990<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I990,\"\")","v":""},{"$f":"IFERROR(IF(T990=\"\",IF(AND(S990<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S990<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S990>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S990<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S990>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S990<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S990>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S990<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S990>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S990<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S990)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S990)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L990)=MONTH('Lease Option 2'!$D$13),YEAR($L990)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z990<$AB$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z990>='Ownership Option 1'!$D$25,Z990<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z990)=MONTH('Ownership Option 1'!$D$25),YEAR($L990)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z990+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z990+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z990)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z990)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE984:AE989)>0,IF(OR(MONTH(Z990)=6,MONTH(Z990)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z990)=6,MONTH(Z990)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z990)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z990>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z990)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z990)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z990)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z990)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1980-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK990<$AB$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN990>='Ownership Option 1'!$D$25,AK990<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK990)=MONTH('Ownership Option 1'!$D$25),YEAR($AK990)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK990+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK990+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK990)=6,MONTH(AK990)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK990)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV990<$AB$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN990>='Ownership Option 1'!$D$25,AV990<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK990)=MONTH('Ownership Option 1'!$D$25),YEAR($AK990)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV990+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV990>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV990)=6,MONTH(AV990)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV990)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG990<$AB$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN990>='Ownership Option 1'!$D$25,BG990<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK990)=MONTH('Ownership Option 1'!$D$25),YEAR($AK990)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG990<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG990>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 1'!$D$22),YEAR($DN990)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG990>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG990)=MONTH('Ownership Option 1'!$D$22),YEAR(BG990)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG990)=MONTH('Ownership Option 1'!$D$22),YEAR(BG990)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG990)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT990<$BV$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN990>='Ownership Option 2'!$D$25,BT990<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT990)=MONTH('Ownership Option 2'!$D25),YEAR($BT990)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT990+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT990+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT990)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT990)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY984:BY989)>0,IF(OR(MONTH(BT990)=6,MONTH(BT990)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT990)=6,MONTH(BT990)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT990)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT990)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE990<$BV$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN990>='Ownership Option 2'!$D$25,CE990<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK990)=MONTH('Ownership Option 2'!$D$25),YEAR($AK990)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE990+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE990+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE990)=6,MONTH(CE990)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE990)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP990<$BV$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN990>='Ownership Option 2'!$D$25,CP990<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK990)=MONTH('Ownership Option 2'!$D$25),YEAR($AK990)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP990+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP990>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP990)=6,MONTH(CP990)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP990)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA990<$BV$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA990>='Ownership Option 2'!$D$25,DA990<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA990)=MONTH('Ownership Option 2'!$D$25),YEAR($DA990)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA990<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA990>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA990)=MONTH('Ownership Option 2'!$D$22),YEAR($DA990)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA990>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA990)=MONTH('Ownership Option 2'!$D$22),YEAR(DA990)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA990)=MONTH('Ownership Option 2'!$D$22),YEAR(DA990)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA990)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN990<$DP$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN990>='Ownership Option 3'!$D$25,DN990<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 3'!$D$25),YEAR($DN990)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN990+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN990+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN990)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN990)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS984:DS989)>0,IF(OR(MONTH(DN990)=6,MONTH(DN990)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN990)=6,MONTH(DN990)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN990>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN990)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN990)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN990)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN990)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY990<$DP$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY990>='Ownership Option 3'!$D$25,DY990<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY990)=MONTH('Ownership Option 3'!$D$25),YEAR($DY990)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY990+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY990+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY990)=6,MONTH(DY990)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY990)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY990>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY990)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY990)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY990)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY990)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ990<$DP$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ990>='Ownership Option 3'!$D$25,EJ990<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ990)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ990)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ990+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ990>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ990)=6,MONTH(EJ990)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ990)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ990>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ990)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ990)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ990)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ990)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ990)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU990<$DP$19,$I990,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU990>='Ownership Option 3'!$D$25,EU990<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU990)=MONTH('Ownership Option 3'!$D$25),YEAR($EU990)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU990<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU990>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU990)=MONTH('Ownership Option 3'!$D$22),YEAR($EU990)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU990>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU990)=MONTH('Ownership Option 3'!$D$22),YEAR(EU990)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU990)=MONTH('Ownership Option 3'!$D$22),YEAR(EU990)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU990)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[971,"1980-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B995>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B995))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B995))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B995)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B995))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B995))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B995))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B995>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B995))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B995))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B995)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B995))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B995))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B995))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B995>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B995))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B995))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B995)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B995))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B995))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B995))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B995>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B995))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B995))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B995)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B995))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B995))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B995))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B995>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B995))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B995))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B995)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B995))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B995))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B995))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B995>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B995))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B995)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B995))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B995)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B995))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B995)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B995))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B995))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B995-TODAY())/365.25))),\"\")","v":""},0,0,null,"1980-12-01",{"$f":"IF(AND('Cash Flows'!$L995<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I995,\"\")","v":""},{"$f":"IFERROR(IF(M995=\"\",IF(AND(L995<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L995<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L995>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L995<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L995>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L995<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L995>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L995<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L995>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L995<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L995)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L995)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L995)=MONTH('Lease Option 1'!$D$13),YEAR($L995)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1980-12-01",{"$f":"IF(AND('Cash Flows'!$L995<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I995,\"\")","v":""},{"$f":"IFERROR(IF(T995=\"\",IF(AND(S995<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S995<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S995>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S995<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S995>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S995<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S995>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S995<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S995>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S995<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S995)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S995)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L995)=MONTH('Lease Option 2'!$D$13),YEAR($L995)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z995<$AB$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z995>='Ownership Option 1'!$D$25,Z995<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z995)=MONTH('Ownership Option 1'!$D$25),YEAR($L995)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z995+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z995+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z995)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z995)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE989:AE994)>0,IF(OR(MONTH(Z995)=6,MONTH(Z995)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z995)=6,MONTH(Z995)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z995)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z995>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z995)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z995)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z995)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z995)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1980-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK995<$AB$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN995>='Ownership Option 1'!$D$25,AK995<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK995)=MONTH('Ownership Option 1'!$D$25),YEAR($AK995)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK995+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK995+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK995)=6,MONTH(AK995)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK995)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV995<$AB$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN995>='Ownership Option 1'!$D$25,AV995<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK995)=MONTH('Ownership Option 1'!$D$25),YEAR($AK995)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV995+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV995>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV995)=6,MONTH(AV995)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV995)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG995<$AB$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN995>='Ownership Option 1'!$D$25,BG995<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK995)=MONTH('Ownership Option 1'!$D$25),YEAR($AK995)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG995<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG995>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 1'!$D$22),YEAR($DN995)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG995>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG995)=MONTH('Ownership Option 1'!$D$22),YEAR(BG995)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG995)=MONTH('Ownership Option 1'!$D$22),YEAR(BG995)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG995)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT995<$BV$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN995>='Ownership Option 2'!$D$25,BT995<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT995)=MONTH('Ownership Option 2'!$D25),YEAR($BT995)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT995+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT995+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT995)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT995)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY989:BY994)>0,IF(OR(MONTH(BT995)=6,MONTH(BT995)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT995)=6,MONTH(BT995)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT995)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT995)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE995<$BV$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN995>='Ownership Option 2'!$D$25,CE995<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK995)=MONTH('Ownership Option 2'!$D$25),YEAR($AK995)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE995+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE995+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE995)=6,MONTH(CE995)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE995)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP995<$BV$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN995>='Ownership Option 2'!$D$25,CP995<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK995)=MONTH('Ownership Option 2'!$D$25),YEAR($AK995)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP995+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP995>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP995)=6,MONTH(CP995)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP995)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA995<$BV$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA995>='Ownership Option 2'!$D$25,DA995<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA995)=MONTH('Ownership Option 2'!$D$25),YEAR($DA995)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA995<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA995>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA995)=MONTH('Ownership Option 2'!$D$22),YEAR($DA995)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA995>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA995)=MONTH('Ownership Option 2'!$D$22),YEAR(DA995)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA995)=MONTH('Ownership Option 2'!$D$22),YEAR(DA995)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA995)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1980-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN995<$DP$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN995>='Ownership Option 3'!$D$25,DN995<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 3'!$D$25),YEAR($DN995)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN995+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN995+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN995)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN995)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS989:DS994)>0,IF(OR(MONTH(DN995)=6,MONTH(DN995)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN995)=6,MONTH(DN995)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN995>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN995)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN995)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN995)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN995)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY995<$DP$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY995>='Ownership Option 3'!$D$25,DY995<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY995)=MONTH('Ownership Option 3'!$D$25),YEAR($DY995)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY995+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY995+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY995)=6,MONTH(DY995)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY995)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY995>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY995)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY995)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY995)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY995)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ995<$DP$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ995>='Ownership Option 3'!$D$25,EJ995<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ995)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ995)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ995+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ995>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ995)=6,MONTH(EJ995)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ995)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ995>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ995)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ995)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ995)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ995)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ995)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1980-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU995<$DP$19,$I995,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU995>='Ownership Option 3'!$D$25,EU995<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU995)=MONTH('Ownership Option 3'!$D$25),YEAR($EU995)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU995<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU995>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU995)=MONTH('Ownership Option 3'!$D$22),YEAR($EU995)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU995>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU995)=MONTH('Ownership Option 3'!$D$22),YEAR(EU995)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU995)=MONTH('Ownership Option 3'!$D$22),YEAR(EU995)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU995)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[976,"1981-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1000)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1000))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1000)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1000))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1000)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1000))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1000)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1000))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1000)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1000))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1000>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1000)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1000)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1000)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1000))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1000))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1000-TODAY())/365.25))),\"\")","v":""},0,0,null,"1981-05-01",{"$f":"IF(AND('Cash Flows'!$L1000<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1000,\"\")","v":""},{"$f":"IFERROR(IF(M1000=\"\",IF(AND(L1000<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1000<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1000>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1000<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1000>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1000<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1000>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1000<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1000>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1000<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1000)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1000)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1000)=MONTH('Lease Option 1'!$D$13),YEAR($L1000)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1981-05-01",{"$f":"IF(AND('Cash Flows'!$L1000<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1000,\"\")","v":""},{"$f":"IFERROR(IF(T1000=\"\",IF(AND(S1000<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1000<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1000>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1000<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1000>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1000<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1000>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1000<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1000>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1000<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1000)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1000)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1000)=MONTH('Lease Option 2'!$D$13),YEAR($L1000)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1000<$AB$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1000>='Ownership Option 1'!$D$25,Z1000<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1000)=MONTH('Ownership Option 1'!$D$25),YEAR($L1000)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1000+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1000+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1000)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1000)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE994:AE999)>0,IF(OR(MONTH(Z1000)=6,MONTH(Z1000)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1000)=6,MONTH(Z1000)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1000)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1000>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1000)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1000)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1000)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1000)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1981-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1000<$AB$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1000>='Ownership Option 1'!$D$25,AK1000<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1000)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1000)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1000+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1000+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1000)=6,MONTH(AK1000)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1000)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1000<$AB$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1000>='Ownership Option 1'!$D$25,AV1000<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1000)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1000)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1000+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1000>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1000)=6,MONTH(AV1000)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1000)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1000<$AB$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1000>='Ownership Option 1'!$D$25,BG1000<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1000)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1000)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1000<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1000>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1000)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1000>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1000)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1000)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1000)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1000)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1000)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1000<$BV$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1000>='Ownership Option 2'!$D$25,BT1000<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1000)=MONTH('Ownership Option 2'!$D25),YEAR($BT1000)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1000+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1000+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1000)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1000)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY994:BY999)>0,IF(OR(MONTH(BT1000)=6,MONTH(BT1000)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1000)=6,MONTH(BT1000)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1000)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1000)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1000<$BV$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1000>='Ownership Option 2'!$D$25,CE1000<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1000)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1000)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1000+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1000+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1000)=6,MONTH(CE1000)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1000)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1000<$BV$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1000>='Ownership Option 2'!$D$25,CP1000<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1000)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1000)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1000+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1000>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1000)=6,MONTH(CP1000)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1000)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1000<$BV$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1000>='Ownership Option 2'!$D$25,DA1000<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1000)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1000)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1000<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1000>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1000)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1000)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1000>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1000)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1000)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1000)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1000)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1000)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1000<$DP$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1000>='Ownership Option 3'!$D$25,DN1000<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1000)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1000+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1000+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1000)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1000)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS994:DS999)>0,IF(OR(MONTH(DN1000)=6,MONTH(DN1000)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1000)=6,MONTH(DN1000)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1000>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1000)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1000)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1000)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1000)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1000<$DP$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1000>='Ownership Option 3'!$D$25,DY1000<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1000)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1000)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1000+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1000+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1000)=6,MONTH(DY1000)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1000)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1000>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1000)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1000)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1000)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1000)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1000<$DP$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1000>='Ownership Option 3'!$D$25,EJ1000<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1000)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1000)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1000+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1000>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1000)=6,MONTH(EJ1000)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1000)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1000>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1000)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1000)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1000)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1000)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1000)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1000<$DP$19,$I1000,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1000>='Ownership Option 3'!$D$25,EU1000<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1000)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1000)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1000<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1000>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1000)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1000)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1000>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1000)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1000)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1000)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1000)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1000)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[977,"1981-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1001)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1001))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1001)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1001))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1001)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1001))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1001)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1001))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1001)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1001))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1001>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1001)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1001)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1001)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1001))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1001))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1001-TODAY())/365.25))),\"\")","v":""},0,0,null,"1981-06-01",{"$f":"IF(AND('Cash Flows'!$L1001<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1001,\"\")","v":""},{"$f":"IFERROR(IF(M1001=\"\",IF(AND(L1001<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1001<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1001>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1001<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1001>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1001<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1001>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1001<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1001>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1001<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1001)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1001)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1001)=MONTH('Lease Option 1'!$D$13),YEAR($L1001)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1981-06-01",{"$f":"IF(AND('Cash Flows'!$L1001<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1001,\"\")","v":""},{"$f":"IFERROR(IF(T1001=\"\",IF(AND(S1001<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1001<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1001>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1001<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1001>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1001<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1001>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1001<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1001>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1001<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1001)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1001)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1001)=MONTH('Lease Option 2'!$D$13),YEAR($L1001)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1001<$AB$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1001>='Ownership Option 1'!$D$25,Z1001<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1001)=MONTH('Ownership Option 1'!$D$25),YEAR($L1001)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1001+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1001+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1001)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1001)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE995:AE1000)>0,IF(OR(MONTH(Z1001)=6,MONTH(Z1001)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1001)=6,MONTH(Z1001)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1001)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1001>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1001)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1001)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1001)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1001)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1981-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1001<$AB$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1001>='Ownership Option 1'!$D$25,AK1001<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1001)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1001)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1001+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1001+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1001)=6,MONTH(AK1001)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1001)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1001<$AB$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1001>='Ownership Option 1'!$D$25,AV1001<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1001)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1001)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1001+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1001>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1001)=6,MONTH(AV1001)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1001)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1001<$AB$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1001>='Ownership Option 1'!$D$25,BG1001<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1001)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1001)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1001<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1001>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1001)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1001>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1001)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1001)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1001)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1001)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1001)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1001<$BV$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1001>='Ownership Option 2'!$D$25,BT1001<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1001)=MONTH('Ownership Option 2'!$D25),YEAR($BT1001)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1001+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1001+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1001)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1001)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY995:BY1000)>0,IF(OR(MONTH(BT1001)=6,MONTH(BT1001)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1001)=6,MONTH(BT1001)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1001)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1001)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1001<$BV$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1001>='Ownership Option 2'!$D$25,CE1001<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1001)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1001)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1001+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1001+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1001)=6,MONTH(CE1001)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1001)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1001<$BV$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1001>='Ownership Option 2'!$D$25,CP1001<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1001)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1001)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1001+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1001>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1001)=6,MONTH(CP1001)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1001)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1001<$BV$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1001>='Ownership Option 2'!$D$25,DA1001<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1001)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1001)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1001<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1001>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1001)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1001)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1001>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1001)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1001)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1001)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1001)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1001)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1001<$DP$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1001>='Ownership Option 3'!$D$25,DN1001<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1001)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1001+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1001+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1001)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1001)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS995:DS1000)>0,IF(OR(MONTH(DN1001)=6,MONTH(DN1001)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1001)=6,MONTH(DN1001)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1001>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1001)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1001)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1001)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1001)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1001<$DP$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1001>='Ownership Option 3'!$D$25,DY1001<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1001)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1001)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1001+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1001+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1001)=6,MONTH(DY1001)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1001)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1001>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1001)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1001)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1001)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1001)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1001<$DP$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1001>='Ownership Option 3'!$D$25,EJ1001<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1001)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1001)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1001+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1001>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1001)=6,MONTH(EJ1001)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1001)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1001>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1001)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1001)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1001)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1001)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1001)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1001<$DP$19,$I1001,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1001>='Ownership Option 3'!$D$25,EU1001<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1001)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1001)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1001<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1001>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1001)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1001)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1001>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1001)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1001)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1001)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1001)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1001)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[982,"1981-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1006)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1006))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1006)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1006))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1006)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1006))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1006)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1006))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1006)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1006))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1006>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1006)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1006)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1006)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1006))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1006))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1006-TODAY())/365.25))),\"\")","v":""},0,0,null,"1981-11-01",{"$f":"IF(AND('Cash Flows'!$L1006<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1006,\"\")","v":""},{"$f":"IFERROR(IF(M1006=\"\",IF(AND(L1006<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1006<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1006>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1006<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1006>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1006<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1006>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1006<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1006>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1006<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1006)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1006)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1006)=MONTH('Lease Option 1'!$D$13),YEAR($L1006)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1981-11-01",{"$f":"IF(AND('Cash Flows'!$L1006<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1006,\"\")","v":""},{"$f":"IFERROR(IF(T1006=\"\",IF(AND(S1006<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1006<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1006>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1006<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1006>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1006<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1006>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1006<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1006>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1006<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1006)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1006)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1006)=MONTH('Lease Option 2'!$D$13),YEAR($L1006)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1006<$AB$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1006>='Ownership Option 1'!$D$25,Z1006<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1006)=MONTH('Ownership Option 1'!$D$25),YEAR($L1006)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1006+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1006+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1006)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1006)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1000:AE1005)>0,IF(OR(MONTH(Z1006)=6,MONTH(Z1006)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1006)=6,MONTH(Z1006)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1006)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1006>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1006)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1006)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1006)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1006)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1981-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1006<$AB$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1006>='Ownership Option 1'!$D$25,AK1006<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1006)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1006)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1006+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1006+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1006)=6,MONTH(AK1006)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1006)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1006<$AB$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1006>='Ownership Option 1'!$D$25,AV1006<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1006)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1006)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1006+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1006>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1006)=6,MONTH(AV1006)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1006)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1006<$AB$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1006>='Ownership Option 1'!$D$25,BG1006<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1006)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1006)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1006<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1006>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1006)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1006>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1006)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1006)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1006)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1006)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1006)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1006<$BV$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1006>='Ownership Option 2'!$D$25,BT1006<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1006)=MONTH('Ownership Option 2'!$D25),YEAR($BT1006)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1006+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1006+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1006)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1006)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1000:BY1005)>0,IF(OR(MONTH(BT1006)=6,MONTH(BT1006)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1006)=6,MONTH(BT1006)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1006)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1006)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1006<$BV$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1006>='Ownership Option 2'!$D$25,CE1006<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1006)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1006)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1006+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1006+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1006)=6,MONTH(CE1006)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1006)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1006<$BV$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1006>='Ownership Option 2'!$D$25,CP1006<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1006)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1006)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1006+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1006>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1006)=6,MONTH(CP1006)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1006)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1006<$BV$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1006>='Ownership Option 2'!$D$25,DA1006<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1006)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1006)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1006<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1006>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1006)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1006)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1006>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1006)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1006)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1006)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1006)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1006)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1981-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1006<$DP$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1006>='Ownership Option 3'!$D$25,DN1006<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1006)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1006+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1006+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1006)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1006)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1000:DS1005)>0,IF(OR(MONTH(DN1006)=6,MONTH(DN1006)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1006)=6,MONTH(DN1006)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1006>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1006)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1006)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1006)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1006)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1006<$DP$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1006>='Ownership Option 3'!$D$25,DY1006<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1006)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1006)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1006+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1006+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1006)=6,MONTH(DY1006)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1006)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1006>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1006)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1006)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1006)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1006)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1006<$DP$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1006>='Ownership Option 3'!$D$25,EJ1006<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1006)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1006)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1006+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1006>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1006)=6,MONTH(EJ1006)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1006)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1006>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1006)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1006)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1006)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1006)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1006)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1981-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1006<$DP$19,$I1006,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1006>='Ownership Option 3'!$D$25,EU1006<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1006)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1006)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1006<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1006>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1006)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1006)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1006>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1006)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1006)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1006)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1006)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1006)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[987,"1982-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1011)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1011))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1011)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1011))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1011)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1011))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1011)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1011))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1011)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1011))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1011>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1011)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1011)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1011)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1011))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1011))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1011-TODAY())/365.25))),\"\")","v":""},0,0,null,"1982-04-01",{"$f":"IF(AND('Cash Flows'!$L1011<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1011,\"\")","v":""},{"$f":"IFERROR(IF(M1011=\"\",IF(AND(L1011<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1011<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1011>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1011<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1011>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1011<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1011>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1011<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1011>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1011<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1011)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1011)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1011)=MONTH('Lease Option 1'!$D$13),YEAR($L1011)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1982-04-01",{"$f":"IF(AND('Cash Flows'!$L1011<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1011,\"\")","v":""},{"$f":"IFERROR(IF(T1011=\"\",IF(AND(S1011<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1011<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1011>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1011<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1011>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1011<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1011>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1011<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1011>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1011<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1011)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1011)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1011)=MONTH('Lease Option 2'!$D$13),YEAR($L1011)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1011<$AB$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1011>='Ownership Option 1'!$D$25,Z1011<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1011)=MONTH('Ownership Option 1'!$D$25),YEAR($L1011)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1011+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1011+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1011)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1011)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1005:AE1010)>0,IF(OR(MONTH(Z1011)=6,MONTH(Z1011)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1011)=6,MONTH(Z1011)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1011)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1011>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1011)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1011)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1011)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1011)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1982-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1011<$AB$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1011>='Ownership Option 1'!$D$25,AK1011<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1011)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1011)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1011+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1011+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1011)=6,MONTH(AK1011)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1011)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1011<$AB$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1011>='Ownership Option 1'!$D$25,AV1011<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1011)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1011)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1011+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1011>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1011)=6,MONTH(AV1011)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1011)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1011<$AB$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1011>='Ownership Option 1'!$D$25,BG1011<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1011)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1011)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1011<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1011>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1011)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1011>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1011)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1011)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1011)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1011)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1011)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1011<$BV$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1011>='Ownership Option 2'!$D$25,BT1011<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1011)=MONTH('Ownership Option 2'!$D25),YEAR($BT1011)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1011+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1011+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1011)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1011)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1005:BY1010)>0,IF(OR(MONTH(BT1011)=6,MONTH(BT1011)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1011)=6,MONTH(BT1011)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1011)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1011)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1011<$BV$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1011>='Ownership Option 2'!$D$25,CE1011<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1011)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1011)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1011+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1011+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1011)=6,MONTH(CE1011)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1011)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1011<$BV$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1011>='Ownership Option 2'!$D$25,CP1011<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1011)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1011)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1011+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1011>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1011)=6,MONTH(CP1011)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1011)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1011<$BV$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1011>='Ownership Option 2'!$D$25,DA1011<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1011)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1011)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1011<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1011>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1011)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1011)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1011>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1011)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1011)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1011)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1011)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1011)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1011<$DP$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1011>='Ownership Option 3'!$D$25,DN1011<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1011)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1011+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1011+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1011)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1011)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1005:DS1010)>0,IF(OR(MONTH(DN1011)=6,MONTH(DN1011)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1011)=6,MONTH(DN1011)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1011>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1011)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1011)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1011)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1011)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1011<$DP$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1011>='Ownership Option 3'!$D$25,DY1011<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1011)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1011)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1011+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1011+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1011)=6,MONTH(DY1011)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1011)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1011>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1011)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1011)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1011)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1011)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1011<$DP$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1011>='Ownership Option 3'!$D$25,EJ1011<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1011)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1011)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1011+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1011>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1011)=6,MONTH(EJ1011)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1011)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1011>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1011)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1011)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1011)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1011)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1011)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1011<$DP$19,$I1011,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1011>='Ownership Option 3'!$D$25,EU1011<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1011)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1011)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1011<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1011>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1011)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1011)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1011>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1011)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1011)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1011)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1011)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1011)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[992,"1982-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1016)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1016))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1016)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1016))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1016)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1016))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1016)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1016))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1016)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1016))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1016>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1016)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1016)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1016)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1016))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1016))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1016-TODAY())/365.25))),\"\")","v":""},0,0,null,"1982-09-01",{"$f":"IF(AND('Cash Flows'!$L1016<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1016,\"\")","v":""},{"$f":"IFERROR(IF(M1016=\"\",IF(AND(L1016<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1016<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1016>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1016<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1016>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1016<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1016>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1016<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1016>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1016<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1016)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1016)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1016)=MONTH('Lease Option 1'!$D$13),YEAR($L1016)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1982-09-01",{"$f":"IF(AND('Cash Flows'!$L1016<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1016,\"\")","v":""},{"$f":"IFERROR(IF(T1016=\"\",IF(AND(S1016<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1016<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1016>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1016<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1016>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1016<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1016>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1016<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1016>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1016<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1016)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1016)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1016)=MONTH('Lease Option 2'!$D$13),YEAR($L1016)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1016<$AB$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1016>='Ownership Option 1'!$D$25,Z1016<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1016)=MONTH('Ownership Option 1'!$D$25),YEAR($L1016)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1016+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1016+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1016)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1016)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1010:AE1015)>0,IF(OR(MONTH(Z1016)=6,MONTH(Z1016)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1016)=6,MONTH(Z1016)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1016)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1016>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1016)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1016)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1016)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1016)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1982-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1016<$AB$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1016>='Ownership Option 1'!$D$25,AK1016<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1016)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1016)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1016+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1016+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1016)=6,MONTH(AK1016)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1016)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1016<$AB$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1016>='Ownership Option 1'!$D$25,AV1016<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1016)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1016)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1016+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1016>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1016)=6,MONTH(AV1016)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1016)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1016<$AB$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1016>='Ownership Option 1'!$D$25,BG1016<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1016)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1016)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1016<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1016>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1016)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1016>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1016)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1016)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1016)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1016)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1016)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1016<$BV$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1016>='Ownership Option 2'!$D$25,BT1016<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1016)=MONTH('Ownership Option 2'!$D25),YEAR($BT1016)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1016+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1016+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1016)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1016)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1010:BY1015)>0,IF(OR(MONTH(BT1016)=6,MONTH(BT1016)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1016)=6,MONTH(BT1016)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1016)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1016)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1016<$BV$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1016>='Ownership Option 2'!$D$25,CE1016<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1016)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1016)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1016+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1016+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1016)=6,MONTH(CE1016)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1016)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1016<$BV$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1016>='Ownership Option 2'!$D$25,CP1016<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1016)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1016)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1016+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1016>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1016)=6,MONTH(CP1016)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1016)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1016<$BV$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1016>='Ownership Option 2'!$D$25,DA1016<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1016)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1016)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1016<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1016>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1016)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1016)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1016>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1016)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1016)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1016)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1016)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1016)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1016<$DP$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1016>='Ownership Option 3'!$D$25,DN1016<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1016)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1016+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1016+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1016)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1016)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1010:DS1015)>0,IF(OR(MONTH(DN1016)=6,MONTH(DN1016)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1016)=6,MONTH(DN1016)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1016>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1016)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1016)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1016)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1016)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1016<$DP$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1016>='Ownership Option 3'!$D$25,DY1016<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1016)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1016)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1016+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1016+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1016)=6,MONTH(DY1016)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1016)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1016>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1016)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1016)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1016)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1016)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1016<$DP$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1016>='Ownership Option 3'!$D$25,EJ1016<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1016)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1016)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1016+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1016>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1016)=6,MONTH(EJ1016)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1016)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1016>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1016)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1016)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1016)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1016)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1016)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1016<$DP$19,$I1016,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1016>='Ownership Option 3'!$D$25,EU1016<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1016)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1016)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1016<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1016>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1016)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1016)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1016>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1016)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1016)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1016)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1016)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1016)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[993,"1982-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1017)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1017))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1017)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1017))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1017)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1017))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1017)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1017))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1017)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1017))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1017>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1017)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1017)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1017)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1017))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1017))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1017-TODAY())/365.25))),\"\")","v":""},0,0,null,"1982-10-01",{"$f":"IF(AND('Cash Flows'!$L1017<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1017,\"\")","v":""},{"$f":"IFERROR(IF(M1017=\"\",IF(AND(L1017<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1017<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1017>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1017<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1017>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1017<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1017>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1017<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1017>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1017<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1017)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1017)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1017)=MONTH('Lease Option 1'!$D$13),YEAR($L1017)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1982-10-01",{"$f":"IF(AND('Cash Flows'!$L1017<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1017,\"\")","v":""},{"$f":"IFERROR(IF(T1017=\"\",IF(AND(S1017<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1017<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1017>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1017<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1017>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1017<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1017>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1017<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1017>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1017<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1017)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1017)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1017)=MONTH('Lease Option 2'!$D$13),YEAR($L1017)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1017<$AB$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1017>='Ownership Option 1'!$D$25,Z1017<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1017)=MONTH('Ownership Option 1'!$D$25),YEAR($L1017)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1017+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1017+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1017)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1017)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1011:AE1016)>0,IF(OR(MONTH(Z1017)=6,MONTH(Z1017)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1017)=6,MONTH(Z1017)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1017)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1017>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1017)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1017)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1017)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1017)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1982-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1017<$AB$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1017>='Ownership Option 1'!$D$25,AK1017<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1017)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1017)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1017+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1017+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1017)=6,MONTH(AK1017)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1017)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1017<$AB$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1017>='Ownership Option 1'!$D$25,AV1017<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1017)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1017)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1017+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1017>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1017)=6,MONTH(AV1017)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1017)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1017<$AB$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1017>='Ownership Option 1'!$D$25,BG1017<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1017)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1017)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1017<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1017>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1017)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1017>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1017)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1017)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1017)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1017)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1017)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1017<$BV$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1017>='Ownership Option 2'!$D$25,BT1017<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1017)=MONTH('Ownership Option 2'!$D25),YEAR($BT1017)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1017+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1017+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1017)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1017)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1011:BY1016)>0,IF(OR(MONTH(BT1017)=6,MONTH(BT1017)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1017)=6,MONTH(BT1017)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1017)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1017)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1017<$BV$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1017>='Ownership Option 2'!$D$25,CE1017<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1017)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1017)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1017+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1017+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1017)=6,MONTH(CE1017)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1017)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1017<$BV$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1017>='Ownership Option 2'!$D$25,CP1017<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1017)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1017)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1017+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1017>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1017)=6,MONTH(CP1017)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1017)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1017<$BV$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1017>='Ownership Option 2'!$D$25,DA1017<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1017)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1017)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1017<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1017>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1017)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1017)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1017>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1017)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1017)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1017)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1017)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1017)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1982-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1017<$DP$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1017>='Ownership Option 3'!$D$25,DN1017<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1017)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1017+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1017+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1017)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1017)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1011:DS1016)>0,IF(OR(MONTH(DN1017)=6,MONTH(DN1017)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1017)=6,MONTH(DN1017)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1017>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1017)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1017)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1017)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1017)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1017<$DP$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1017>='Ownership Option 3'!$D$25,DY1017<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1017)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1017)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1017+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1017+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1017)=6,MONTH(DY1017)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1017)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1017>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1017)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1017)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1017)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1017)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1017<$DP$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1017>='Ownership Option 3'!$D$25,EJ1017<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1017)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1017)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1017+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1017>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1017)=6,MONTH(EJ1017)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1017)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1017>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1017)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1017)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1017)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1017)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1017)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1982-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1017<$DP$19,$I1017,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1017>='Ownership Option 3'!$D$25,EU1017<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1017)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1017)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1017<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1017>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1017)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1017)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1017>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1017)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1017)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1017)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1017)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1017)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[998,"1983-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1022)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1022))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1022)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1022))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1022)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1022))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1022)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1022))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1022)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1022))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1022>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1022)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1022)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1022)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1022))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1022))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1022-TODAY())/365.25))),\"\")","v":""},0,0,null,"1983-03-01",{"$f":"IF(AND('Cash Flows'!$L1022<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1022,\"\")","v":""},{"$f":"IFERROR(IF(M1022=\"\",IF(AND(L1022<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1022<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1022>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1022<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1022>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1022<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1022>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1022<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1022>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1022<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1022)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1022)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1022)=MONTH('Lease Option 1'!$D$13),YEAR($L1022)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1983-03-01",{"$f":"IF(AND('Cash Flows'!$L1022<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1022,\"\")","v":""},{"$f":"IFERROR(IF(T1022=\"\",IF(AND(S1022<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1022<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1022>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1022<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1022>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1022<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1022>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1022<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1022>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1022<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1022)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1022)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1022)=MONTH('Lease Option 2'!$D$13),YEAR($L1022)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1022<$AB$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1022>='Ownership Option 1'!$D$25,Z1022<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1022)=MONTH('Ownership Option 1'!$D$25),YEAR($L1022)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1022+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1022+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1022)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1022)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1016:AE1021)>0,IF(OR(MONTH(Z1022)=6,MONTH(Z1022)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1022)=6,MONTH(Z1022)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1022)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1022>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1022)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1022)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1022)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1022)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1983-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1022<$AB$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1022>='Ownership Option 1'!$D$25,AK1022<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1022)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1022)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1022+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1022+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1022)=6,MONTH(AK1022)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1022)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1022<$AB$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1022>='Ownership Option 1'!$D$25,AV1022<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1022)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1022)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1022+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1022>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1022)=6,MONTH(AV1022)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1022)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1022<$AB$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1022>='Ownership Option 1'!$D$25,BG1022<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1022)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1022)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1022<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1022>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1022)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1022>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1022)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1022)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1022)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1022)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1022)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1983-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1022<$BV$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1022>='Ownership Option 2'!$D$25,BT1022<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1022)=MONTH('Ownership Option 2'!$D25),YEAR($BT1022)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1022+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1022+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1022)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1022)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1016:BY1021)>0,IF(OR(MONTH(BT1022)=6,MONTH(BT1022)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1022)=6,MONTH(BT1022)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1022)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1022)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1022<$BV$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1022>='Ownership Option 2'!$D$25,CE1022<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1022)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1022)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1022+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1022+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1022)=6,MONTH(CE1022)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1022)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1022<$BV$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1022>='Ownership Option 2'!$D$25,CP1022<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1022)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1022)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1022+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1022>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1022)=6,MONTH(CP1022)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1022)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1022<$BV$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1022>='Ownership Option 2'!$D$25,DA1022<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1022)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1022)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1022<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1022>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1022)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1022)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1022>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1022)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1022)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1022)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1022)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1022)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1983-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1022<$DP$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1022>='Ownership Option 3'!$D$25,DN1022<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1022)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1022+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1022+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1022)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1022)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1016:DS1021)>0,IF(OR(MONTH(DN1022)=6,MONTH(DN1022)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1022)=6,MONTH(DN1022)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1022>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1022)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1022)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1022)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1022)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1022<$DP$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1022>='Ownership Option 3'!$D$25,DY1022<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1022)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1022)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1022+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1022+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1022)=6,MONTH(DY1022)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1022)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1022>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1022)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1022)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1022)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1022)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1022<$DP$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1022>='Ownership Option 3'!$D$25,EJ1022<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1022)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1022)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1022+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1022>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1022)=6,MONTH(EJ1022)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1022)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1022>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1022)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1022)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1022)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1022)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1022)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1022<$DP$19,$I1022,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1022>='Ownership Option 3'!$D$25,EU1022<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1022)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1022)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1022<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1022>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1022)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1022)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1022>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1022)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1022)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1022)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1022)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1022)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1004,"1983-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1028)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1028))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1028)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1028))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1028)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1028))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1028)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1028))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1028)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1028))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1028>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1028)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1028)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1028)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1028))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1028))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1028-TODAY())/365.25))),\"\")","v":""},0,0,null,"1983-09-01",{"$f":"IF(AND('Cash Flows'!$L1028<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1028,\"\")","v":""},{"$f":"IFERROR(IF(M1028=\"\",IF(AND(L1028<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1028<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1028>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1028<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1028>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1028<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1028>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1028<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1028>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1028<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1028)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1028)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1028)=MONTH('Lease Option 1'!$D$13),YEAR($L1028)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1983-09-01",{"$f":"IF(AND('Cash Flows'!$L1028<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1028,\"\")","v":""},{"$f":"IFERROR(IF(T1028=\"\",IF(AND(S1028<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1028<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1028>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1028<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1028>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1028<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1028>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1028<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1028>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1028<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1028)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1028)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1028)=MONTH('Lease Option 2'!$D$13),YEAR($L1028)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1028<$AB$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1028>='Ownership Option 1'!$D$25,Z1028<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1028)=MONTH('Ownership Option 1'!$D$25),YEAR($L1028)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1028+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1028+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1028)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1028)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1022:AE1027)>0,IF(OR(MONTH(Z1028)=6,MONTH(Z1028)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1028)=6,MONTH(Z1028)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1028)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1028>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1028)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1028)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1028)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1028)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1983-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1028<$AB$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1028>='Ownership Option 1'!$D$25,AK1028<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1028)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1028)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1028+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1028+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1028)=6,MONTH(AK1028)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1028)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1028<$AB$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1028>='Ownership Option 1'!$D$25,AV1028<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1028)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1028)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1028+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1028>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1028)=6,MONTH(AV1028)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1028)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1028<$AB$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1028>='Ownership Option 1'!$D$25,BG1028<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1028)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1028)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1028<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1028>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1028)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1028>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1028)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1028)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1028)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1028)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1028)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1983-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1028<$BV$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1028>='Ownership Option 2'!$D$25,BT1028<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1028)=MONTH('Ownership Option 2'!$D25),YEAR($BT1028)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1028+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1028+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1028)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1028)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1022:BY1027)>0,IF(OR(MONTH(BT1028)=6,MONTH(BT1028)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1028)=6,MONTH(BT1028)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1028)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1028)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1028<$BV$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1028>='Ownership Option 2'!$D$25,CE1028<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1028)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1028)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1028+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1028+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1028)=6,MONTH(CE1028)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1028)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1028<$BV$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1028>='Ownership Option 2'!$D$25,CP1028<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1028)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1028)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1028+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1028>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1028)=6,MONTH(CP1028)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1028)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1028<$BV$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1028>='Ownership Option 2'!$D$25,DA1028<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1028)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1028)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1028<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1028>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1028)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1028)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1028>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1028)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1028)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1028)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1028)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1028)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1983-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1028<$DP$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1028>='Ownership Option 3'!$D$25,DN1028<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1028)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1028+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1028+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1028)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1028)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1022:DS1027)>0,IF(OR(MONTH(DN1028)=6,MONTH(DN1028)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1028)=6,MONTH(DN1028)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1028>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1028)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1028)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1028)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1028)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1028<$DP$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1028>='Ownership Option 3'!$D$25,DY1028<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1028)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1028)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1028+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1028+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1028)=6,MONTH(DY1028)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1028)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1028>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1028)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1028)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1028)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1028)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1028<$DP$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1028>='Ownership Option 3'!$D$25,EJ1028<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1028)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1028)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1028+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1028>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1028)=6,MONTH(EJ1028)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1028)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1028>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1028)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1028)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1028)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1028)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1028)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1983-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1028<$DP$19,$I1028,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1028>='Ownership Option 3'!$D$25,EU1028<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1028)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1028)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1028<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1028>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1028)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1028)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1028>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1028)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1028)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1028)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1028)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1028)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1009,"1984-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1033)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1033))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1033)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1033))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1033)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1033))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1033)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1033))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1033)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1033))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1033>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1033)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1033)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1033)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1033))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1033))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1033-TODAY())/365.25))),\"\")","v":""},0,0,null,"1984-02-01",{"$f":"IF(AND('Cash Flows'!$L1033<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1033,\"\")","v":""},{"$f":"IFERROR(IF(M1033=\"\",IF(AND(L1033<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1033<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1033>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1033<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1033>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1033<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1033>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1033<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1033>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1033<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1033)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1033)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1033)=MONTH('Lease Option 1'!$D$13),YEAR($L1033)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1984-02-01",{"$f":"IF(AND('Cash Flows'!$L1033<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1033,\"\")","v":""},{"$f":"IFERROR(IF(T1033=\"\",IF(AND(S1033<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1033<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1033>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1033<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1033>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1033<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1033>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1033<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1033>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1033<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1033)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1033)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1033)=MONTH('Lease Option 2'!$D$13),YEAR($L1033)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1033<$AB$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1033>='Ownership Option 1'!$D$25,Z1033<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1033)=MONTH('Ownership Option 1'!$D$25),YEAR($L1033)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1033+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1033+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1033)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1033)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1027:AE1032)>0,IF(OR(MONTH(Z1033)=6,MONTH(Z1033)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1033)=6,MONTH(Z1033)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1033)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1033>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1033)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1033)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1033)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1033)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1984-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1033<$AB$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1033>='Ownership Option 1'!$D$25,AK1033<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1033)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1033)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1033+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1033+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1033)=6,MONTH(AK1033)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1033)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1033<$AB$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1033>='Ownership Option 1'!$D$25,AV1033<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1033)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1033)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1033+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1033>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1033)=6,MONTH(AV1033)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1033)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1033<$AB$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1033>='Ownership Option 1'!$D$25,BG1033<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1033)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1033)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1033<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1033>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1033)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1033>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1033)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1033)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1033)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1033)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1033)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1033<$BV$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1033>='Ownership Option 2'!$D$25,BT1033<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1033)=MONTH('Ownership Option 2'!$D25),YEAR($BT1033)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1033+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1033+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1033)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1033)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1027:BY1032)>0,IF(OR(MONTH(BT1033)=6,MONTH(BT1033)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1033)=6,MONTH(BT1033)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1033)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1033)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1033<$BV$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1033>='Ownership Option 2'!$D$25,CE1033<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1033)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1033)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1033+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1033+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1033)=6,MONTH(CE1033)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1033)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1033<$BV$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1033>='Ownership Option 2'!$D$25,CP1033<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1033)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1033)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1033+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1033>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1033)=6,MONTH(CP1033)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1033)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1033<$BV$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1033>='Ownership Option 2'!$D$25,DA1033<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1033)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1033)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1033<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1033>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1033)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1033)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1033>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1033)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1033)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1033)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1033)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1033)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1033<$DP$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1033>='Ownership Option 3'!$D$25,DN1033<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1033)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1033+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1033+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1033)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1033)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1027:DS1032)>0,IF(OR(MONTH(DN1033)=6,MONTH(DN1033)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1033)=6,MONTH(DN1033)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1033>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1033)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1033)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1033)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1033)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1033<$DP$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1033>='Ownership Option 3'!$D$25,DY1033<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1033)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1033)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1033+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1033+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1033)=6,MONTH(DY1033)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1033)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1033>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1033)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1033)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1033)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1033)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1033<$DP$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1033>='Ownership Option 3'!$D$25,EJ1033<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1033)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1033)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1033+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1033>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1033)=6,MONTH(EJ1033)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1033)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1033>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1033)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1033)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1033)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1033)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1033)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1033<$DP$19,$I1033,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1033>='Ownership Option 3'!$D$25,EU1033<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1033)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1033)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1033<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1033>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1033)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1033)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1033>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1033)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1033)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1033)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1033)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1033)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1010,"1984-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1034)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1034))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1034)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1034))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1034)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1034))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1034)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1034))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1034)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1034))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1034>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1034)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1034)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1034)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1034))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1034))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1034-TODAY())/365.25))),\"\")","v":""},0,0,null,"1984-03-01",{"$f":"IF(AND('Cash Flows'!$L1034<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1034,\"\")","v":""},{"$f":"IFERROR(IF(M1034=\"\",IF(AND(L1034<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1034<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1034>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1034<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1034>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1034<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1034>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1034<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1034>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1034<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1034)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1034)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1034)=MONTH('Lease Option 1'!$D$13),YEAR($L1034)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1984-03-01",{"$f":"IF(AND('Cash Flows'!$L1034<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1034,\"\")","v":""},{"$f":"IFERROR(IF(T1034=\"\",IF(AND(S1034<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1034<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1034>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1034<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1034>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1034<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1034>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1034<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1034>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1034<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1034)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1034)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1034)=MONTH('Lease Option 2'!$D$13),YEAR($L1034)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1034<$AB$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1034>='Ownership Option 1'!$D$25,Z1034<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1034)=MONTH('Ownership Option 1'!$D$25),YEAR($L1034)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1034+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1034+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1034)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1034)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1028:AE1033)>0,IF(OR(MONTH(Z1034)=6,MONTH(Z1034)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1034)=6,MONTH(Z1034)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1034)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1034>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1034)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1034)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1034)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1034)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1984-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1034<$AB$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1034>='Ownership Option 1'!$D$25,AK1034<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1034)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1034)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1034+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1034+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1034)=6,MONTH(AK1034)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1034)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1034<$AB$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1034>='Ownership Option 1'!$D$25,AV1034<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1034)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1034)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1034+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1034>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1034)=6,MONTH(AV1034)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1034)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1034<$AB$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1034>='Ownership Option 1'!$D$25,BG1034<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1034)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1034)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1034<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1034>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1034)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1034>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1034)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1034)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1034)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1034)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1034)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1034<$BV$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1034>='Ownership Option 2'!$D$25,BT1034<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1034)=MONTH('Ownership Option 2'!$D25),YEAR($BT1034)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1034+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1034+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1034)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1034)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1028:BY1033)>0,IF(OR(MONTH(BT1034)=6,MONTH(BT1034)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1034)=6,MONTH(BT1034)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1034)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1034)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1034<$BV$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1034>='Ownership Option 2'!$D$25,CE1034<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1034)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1034)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1034+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1034+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1034)=6,MONTH(CE1034)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1034)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1034<$BV$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1034>='Ownership Option 2'!$D$25,CP1034<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1034)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1034)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1034+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1034>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1034)=6,MONTH(CP1034)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1034)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1034<$BV$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1034>='Ownership Option 2'!$D$25,DA1034<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1034)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1034)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1034<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1034>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1034)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1034)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1034>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1034)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1034)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1034)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1034)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1034)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1034<$DP$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1034>='Ownership Option 3'!$D$25,DN1034<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1034)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1034+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1034+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1034)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1034)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1028:DS1033)>0,IF(OR(MONTH(DN1034)=6,MONTH(DN1034)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1034)=6,MONTH(DN1034)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1034>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1034)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1034)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1034)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1034)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1034<$DP$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1034>='Ownership Option 3'!$D$25,DY1034<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1034)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1034)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1034+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1034+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1034)=6,MONTH(DY1034)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1034)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1034>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1034)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1034)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1034)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1034)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1034<$DP$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1034>='Ownership Option 3'!$D$25,EJ1034<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1034)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1034)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1034+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1034>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1034)=6,MONTH(EJ1034)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1034)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1034>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1034)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1034)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1034)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1034)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1034)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1034<$DP$19,$I1034,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1034>='Ownership Option 3'!$D$25,EU1034<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1034)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1034)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1034<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1034>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1034)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1034)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1034>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1034)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1034)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1034)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1034)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1034)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1015,"1984-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1039)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1039))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1039)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1039))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1039)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1039))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1039)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1039))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1039)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1039))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1039>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1039)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1039)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1039)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1039))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1039))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1039-TODAY())/365.25))),\"\")","v":""},0,0,null,"1984-08-01",{"$f":"IF(AND('Cash Flows'!$L1039<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1039,\"\")","v":""},{"$f":"IFERROR(IF(M1039=\"\",IF(AND(L1039<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1039<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1039>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1039<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1039>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1039<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1039>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1039<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1039>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1039<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1039)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1039)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1039)=MONTH('Lease Option 1'!$D$13),YEAR($L1039)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1984-08-01",{"$f":"IF(AND('Cash Flows'!$L1039<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1039,\"\")","v":""},{"$f":"IFERROR(IF(T1039=\"\",IF(AND(S1039<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1039<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1039>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1039<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1039>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1039<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1039>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1039<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1039>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1039<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1039)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1039)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1039)=MONTH('Lease Option 2'!$D$13),YEAR($L1039)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1039<$AB$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1039>='Ownership Option 1'!$D$25,Z1039<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1039)=MONTH('Ownership Option 1'!$D$25),YEAR($L1039)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1039+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1039+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1039)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1039)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1033:AE1038)>0,IF(OR(MONTH(Z1039)=6,MONTH(Z1039)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1039)=6,MONTH(Z1039)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1039)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1039>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1039)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1039)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1039)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1039)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1984-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1039<$AB$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1039>='Ownership Option 1'!$D$25,AK1039<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1039)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1039)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1039+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1039+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1039)=6,MONTH(AK1039)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1039)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1039<$AB$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1039>='Ownership Option 1'!$D$25,AV1039<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1039)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1039)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1039+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1039>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1039)=6,MONTH(AV1039)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1039)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1039<$AB$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1039>='Ownership Option 1'!$D$25,BG1039<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1039)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1039)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1039<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1039>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1039)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1039>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1039)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1039)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1039)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1039)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1039)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1039<$BV$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1039>='Ownership Option 2'!$D$25,BT1039<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1039)=MONTH('Ownership Option 2'!$D25),YEAR($BT1039)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1039+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1039+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1039)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1039)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1033:BY1038)>0,IF(OR(MONTH(BT1039)=6,MONTH(BT1039)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1039)=6,MONTH(BT1039)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1039)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1039)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1039<$BV$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1039>='Ownership Option 2'!$D$25,CE1039<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1039)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1039)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1039+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1039+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1039)=6,MONTH(CE1039)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1039)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1039<$BV$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1039>='Ownership Option 2'!$D$25,CP1039<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1039)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1039)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1039+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1039>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1039)=6,MONTH(CP1039)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1039)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1039<$BV$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1039>='Ownership Option 2'!$D$25,DA1039<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1039)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1039)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1039<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1039>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1039)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1039)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1039>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1039)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1039)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1039)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1039)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1039)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1984-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1039<$DP$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1039>='Ownership Option 3'!$D$25,DN1039<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1039)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1039+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1039+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1039)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1039)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1033:DS1038)>0,IF(OR(MONTH(DN1039)=6,MONTH(DN1039)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1039)=6,MONTH(DN1039)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1039>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1039)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1039)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1039)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1039)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1039<$DP$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1039>='Ownership Option 3'!$D$25,DY1039<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1039)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1039)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1039+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1039+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1039)=6,MONTH(DY1039)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1039)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1039>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1039)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1039)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1039)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1039)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1039<$DP$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1039>='Ownership Option 3'!$D$25,EJ1039<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1039)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1039)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1039+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1039>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1039)=6,MONTH(EJ1039)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1039)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1039>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1039)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1039)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1039)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1039)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1039)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1984-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1039<$DP$19,$I1039,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1039>='Ownership Option 3'!$D$25,EU1039<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1039)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1039)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1039<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1039>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1039)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1039)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1039>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1039)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1039)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1039)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1039)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1039)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1020,"1985-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1044)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1044))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1044)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1044))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1044)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1044))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1044)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1044))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1044)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1044))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1044>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1044)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1044)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1044)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1044))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1044))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1044-TODAY())/365.25))),\"\")","v":""},0,0,null,"1985-01-01",{"$f":"IF(AND('Cash Flows'!$L1044<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1044,\"\")","v":""},{"$f":"IFERROR(IF(M1044=\"\",IF(AND(L1044<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1044<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1044>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1044<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1044>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1044<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1044>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1044<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1044>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1044<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1044)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1044)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1044)=MONTH('Lease Option 1'!$D$13),YEAR($L1044)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1985-01-01",{"$f":"IF(AND('Cash Flows'!$L1044<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1044,\"\")","v":""},{"$f":"IFERROR(IF(T1044=\"\",IF(AND(S1044<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1044<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1044>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1044<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1044>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1044<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1044>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1044<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1044>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1044<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1044)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1044)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1044)=MONTH('Lease Option 2'!$D$13),YEAR($L1044)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1044<$AB$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1044>='Ownership Option 1'!$D$25,Z1044<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1044)=MONTH('Ownership Option 1'!$D$25),YEAR($L1044)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1044+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1044+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1044)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1044)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1038:AE1043)>0,IF(OR(MONTH(Z1044)=6,MONTH(Z1044)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1044)=6,MONTH(Z1044)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1044)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1044>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1044)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1044)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1044)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1044)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1985-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1044<$AB$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1044>='Ownership Option 1'!$D$25,AK1044<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1044)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1044)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1044+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1044+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1044)=6,MONTH(AK1044)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1044)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1044<$AB$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1044>='Ownership Option 1'!$D$25,AV1044<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1044)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1044)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1044+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1044>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1044)=6,MONTH(AV1044)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1044)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1044<$AB$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1044>='Ownership Option 1'!$D$25,BG1044<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1044)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1044)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1044<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1044>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1044)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1044>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1044)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1044)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1044)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1044)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1044)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1044<$BV$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1044>='Ownership Option 2'!$D$25,BT1044<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1044)=MONTH('Ownership Option 2'!$D25),YEAR($BT1044)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1044+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1044+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1044)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1044)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1038:BY1043)>0,IF(OR(MONTH(BT1044)=6,MONTH(BT1044)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1044)=6,MONTH(BT1044)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1044)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1044)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1044<$BV$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1044>='Ownership Option 2'!$D$25,CE1044<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1044)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1044)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1044+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1044+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1044)=6,MONTH(CE1044)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1044)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1044<$BV$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1044>='Ownership Option 2'!$D$25,CP1044<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1044)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1044)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1044+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1044>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1044)=6,MONTH(CP1044)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1044)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1044<$BV$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1044>='Ownership Option 2'!$D$25,DA1044<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1044)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1044)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1044<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1044>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1044)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1044)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1044>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1044)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1044)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1044)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1044)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1044)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1044<$DP$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1044>='Ownership Option 3'!$D$25,DN1044<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1044)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1044+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1044+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1044)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1044)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1038:DS1043)>0,IF(OR(MONTH(DN1044)=6,MONTH(DN1044)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1044)=6,MONTH(DN1044)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1044>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1044)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1044)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1044)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1044)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1044<$DP$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1044>='Ownership Option 3'!$D$25,DY1044<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1044)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1044)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1044+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1044+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1044)=6,MONTH(DY1044)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1044)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1044>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1044)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1044)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1044)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1044)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1044<$DP$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1044>='Ownership Option 3'!$D$25,EJ1044<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1044)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1044)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1044+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1044>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1044)=6,MONTH(EJ1044)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1044)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1044>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1044)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1044)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1044)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1044)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1044)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1044<$DP$19,$I1044,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1044>='Ownership Option 3'!$D$25,EU1044<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1044)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1044)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1044<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1044>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1044)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1044)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1044>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1044)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1044)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1044)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1044)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1044)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1025,"1985-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1049)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1049))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1049)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1049))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1049)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1049))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1049)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1049))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1049)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1049))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1049>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1049)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1049)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1049)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1049))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1049))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1049-TODAY())/365.25))),\"\")","v":""},0,0,null,"1985-06-01",{"$f":"IF(AND('Cash Flows'!$L1049<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1049,\"\")","v":""},{"$f":"IFERROR(IF(M1049=\"\",IF(AND(L1049<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1049<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1049>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1049<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1049>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1049<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1049>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1049<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1049>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1049<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1049)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1049)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1049)=MONTH('Lease Option 1'!$D$13),YEAR($L1049)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1985-06-01",{"$f":"IF(AND('Cash Flows'!$L1049<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1049,\"\")","v":""},{"$f":"IFERROR(IF(T1049=\"\",IF(AND(S1049<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1049<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1049>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1049<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1049>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1049<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1049>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1049<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1049>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1049<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1049)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1049)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1049)=MONTH('Lease Option 2'!$D$13),YEAR($L1049)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(T1049:V1049),\"\")","v":0},0,null,"1985-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1049<$AB$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1049>='Ownership Option 1'!$D$25,Z1049<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1049)=MONTH('Ownership Option 1'!$D$25),YEAR($L1049)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AA1049:AC1049),\"\")","v":0},{"$f":"IF(AND(Z1049+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1049+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1049)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1049)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1043:AE1048)>0,IF(OR(MONTH(Z1049)=6,MONTH(Z1049)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1049)=6,MONTH(Z1049)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1049)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1049>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1049)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1049)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1049)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1049)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(AD1049:AG1049),\"\")","v":0},0,{"$f":"AH1049-CB1049","v":0},"1985-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1049<$AB$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1049>='Ownership Option 1'!$D$25,AK1049<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1049)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1049)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AL1049:AN1049),\"\")","v":0},{"$f":"IF(AND(AK1049+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1049+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1049)=6,MONTH(AK1049)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1049)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1049<$AB$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1049>='Ownership Option 1'!$D$25,AV1049<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1049)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1049)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(AW1049:AY1049),\"\")","v":0},{"$f":"IF(AND(AV1049+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1049>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1049)=6,MONTH(AV1049)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1049)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1049<$AB$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1049>='Ownership Option 1'!$D$25,BG1049<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1049)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1049)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(BH1049:BJ1049),\"\")","v":0},{"$f":"IF(AND(BG1049<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1049>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1049)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1049>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1049)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1049)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1049)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1049)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1049)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1049<$BV$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1049>='Ownership Option 2'!$D$25,BT1049<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1049)=MONTH('Ownership Option 2'!$D25),YEAR($BT1049)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1049+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1049+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1049)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1049)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1043:BY1048)>0,IF(OR(MONTH(BT1049)=6,MONTH(BT1049)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1049)=6,MONTH(BT1049)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1049)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1049)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BX1049:CA1049),\"\")","v":0},0,null,"1985-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1049<$BV$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1049>='Ownership Option 2'!$D$25,CE1049<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1049)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1049)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CF1049:CH1049),\"\")","v":0},{"$f":"IF(AND(CE1049+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1049+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1049)=6,MONTH(CE1049)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1049)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1049<$BV$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1049>='Ownership Option 2'!$D$25,CP1049<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1049)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1049)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(CQ1049:CS1049),\"\")","v":0},{"$f":"IF(AND(CP1049+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1049>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1049)=6,MONTH(CP1049)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1049)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1049<$BV$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1049>='Ownership Option 2'!$D$25,DA1049<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1049)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1049)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1049<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1049>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1049)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1049)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1049>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1049)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1049)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1049)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1049)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1049)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1049<$DP$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1049>='Ownership Option 3'!$D$25,DN1049<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1049)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1049+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1049+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1049)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1049)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1043:DS1048)>0,IF(OR(MONTH(DN1049)=6,MONTH(DN1049)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1049)=6,MONTH(DN1049)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1049>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1049)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1049)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1049)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1049)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DR1049:DU1049),\"\")","v":0},0,null,"1985-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1049<$DP$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1049>='Ownership Option 3'!$D$25,DY1049<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1049)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1049)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DZ1049:EB1049),\"\")","v":0},{"$f":"IF(AND(DY1049+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1049+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1049)=6,MONTH(DY1049)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1049)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1049>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1049)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1049)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1049)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1049)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1049<$DP$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1049>='Ownership Option 3'!$D$25,EJ1049<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1049)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1049)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EK1049:EM1049),\"\")","v":0},{"$f":"IF(AND(EJ1049+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1049>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1049)=6,MONTH(EJ1049)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1049)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1049>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1049)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1049)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1049)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1049)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1049)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1049<$DP$19,$I1049,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1049>='Ownership Option 3'!$D$25,EU1049<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1049)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1049)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(EV1049:EX1049),\"\")","v":0},{"$f":"IF(AND(EU1049<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1049>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1049)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1049)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1049>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1049)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1049)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1049)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1049)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1049)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1026,{"$f":"DATE(YEAR(B1049),MONTH(B1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1050)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1050))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1050)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1050))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1050)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1050))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1050)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1050))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1050)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1050))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1050>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1050)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1050)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1050)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1050))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1050))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1050-TODAY())/365.25))),\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B1049),MONTH(B1049)+1,1)","v":"1985-07-01"},{"$f":"IF(AND('Cash Flows'!$L1050<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1050,\"\")","v":""},{"$f":"IFERROR(IF(M1050=\"\",IF(AND(L1050<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1050<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1050>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1050<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1050>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1050<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1050>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1050<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1050>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1050<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1050)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1050)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1050)=MONTH('Lease Option 1'!$D$13),YEAR($L1050)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(B1049),MONTH(B1049)+1,1)","v":"1985-07-01"},{"$f":"IF(AND('Cash Flows'!$L1050<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1050,\"\")","v":""},{"$f":"IFERROR(IF(T1050=\"\",IF(AND(S1050<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1050<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1050>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1050<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1050>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1050<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1050>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1050<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1050>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1050<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1050)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1050)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1050)=MONTH('Lease Option 2'!$D$13),YEAR($L1050)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,{"$f":"DATE(YEAR(Z1049),MONTH(Z1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1050<$AB$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1050>='Ownership Option 1'!$D$25,Z1050<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1050)=MONTH('Ownership Option 1'!$D$25),YEAR($L1050)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1050+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1050+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1050)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1050)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1044:AE1049)>0,IF(OR(MONTH(Z1050)=6,MONTH(Z1050)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1050)=6,MONTH(Z1050)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1050)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1050>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1050)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1050)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1050)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1050)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,{"$f":"DATE(YEAR(AK1049),MONTH(AK1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1050<$AB$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1050>='Ownership Option 1'!$D$25,AK1050<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1050)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1050)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1050+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1050+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1050)=6,MONTH(AK1050)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1050)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(AV1049),MONTH(AV1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1050<$AB$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1050>='Ownership Option 1'!$D$25,AV1050<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1050)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1050)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1050+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1050>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1050)=6,MONTH(AV1050)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1050)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(BG1049),MONTH(BG1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1050<$AB$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1050>='Ownership Option 1'!$D$25,BG1050<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1050)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1050)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1050<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1050>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1050)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1050>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1050)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1050)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1050)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1050)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1050)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(BK1050:BN1050),\"\")","v":0},0,null,null,null,{"$f":"DATE(YEAR(BT1049),MONTH(BT1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1050<$BV$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1050>='Ownership Option 2'!$D$25,BT1050<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1050)=MONTH('Ownership Option 2'!$D25),YEAR($BT1050)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1050+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1050+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1050)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1050)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1044:BY1049)>0,IF(OR(MONTH(BT1050)=6,MONTH(BT1050)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1050)=6,MONTH(BT1050)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1050)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1050)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CE1049),MONTH(CE1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1050<$BV$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1050>='Ownership Option 2'!$D$25,CE1050<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1050)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1050)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1050+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1050+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1050)=6,MONTH(CE1050)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1050)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(CP1049),MONTH(CP1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1050<$BV$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1050>='Ownership Option 2'!$D$25,CP1050<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1050)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1050)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1050+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1050>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1050)=6,MONTH(CP1050)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1050)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DA1049),MONTH(DA1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1050<$BV$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1050>='Ownership Option 2'!$D$25,DA1050<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1050)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1050)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1050<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1050>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1050)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1050)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1050>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1050)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1050)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1050)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1050)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1050)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,{"$f":"DATE(YEAR(DN1049),MONTH(DN1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1050<$DP$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1050>='Ownership Option 3'!$D$25,DN1050<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1050)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1050+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1050+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1050)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1050)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1044:DS1049)>0,IF(OR(MONTH(DN1050)=6,MONTH(DN1050)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1050)=6,MONTH(DN1050)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1050>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1050)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1050)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1050)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1050)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(DY1049),MONTH(DY1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1050<$DP$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1050>='Ownership Option 3'!$D$25,DY1050<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1050)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1050)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1050+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1050+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1050)=6,MONTH(DY1050)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1050)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1050>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1050)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1050)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1050)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1050)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EJ1049),MONTH(EJ1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1050<$DP$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1050>='Ownership Option 3'!$D$25,EJ1050<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1050)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1050)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1050+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1050>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1050)=6,MONTH(EJ1050)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1050)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1050>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1050)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1050)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1050)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1050)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1050)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,{"$f":"DATE(YEAR(EU1049),MONTH(EU1049)+1,1)","v":"1985-07-01"},{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1050<$DP$19,$I1050,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1050>='Ownership Option 3'!$D$25,EU1050<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1050)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1050)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1050<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1050>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1050)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1050)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1050>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1050)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1050)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1050)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1050)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1050)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(EY1050:FB1050),\"\")","v":0},0]
[1031,"1985-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1055)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1055))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1055)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1055))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1055)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1055))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1055)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1055))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1055)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1055))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1055>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1055)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1055)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1055)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1055))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1055))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1055-TODAY())/365.25))),\"\")","v":""},0,0,null,"1985-12-01",{"$f":"IF(AND('Cash Flows'!$L1055<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1055,\"\")","v":""},{"$f":"IFERROR(IF(M1055=\"\",IF(AND(L1055<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1055<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1055>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1055<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1055>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1055<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1055>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1055<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1055>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1055<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1055)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1055)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1055)=MONTH('Lease Option 1'!$D$13),YEAR($L1055)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},{"$f":"IFERROR(SUM(M1055:O1055),\"\")","v":0},0,null,"1985-12-01",{"$f":"IF(AND('Cash Flows'!$L1055<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1055,\"\")","v":""},{"$f":"IFERROR(IF(T1055=\"\",IF(AND(S1055<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1055<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1055>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1055<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1055>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1055<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1055>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1055<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1055>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1055<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1055)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1055)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1055)=MONTH('Lease Option 2'!$D$13),YEAR($L1055)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1055<$AB$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1055>='Ownership Option 1'!$D$25,Z1055<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1055)=MONTH('Ownership Option 1'!$D$25),YEAR($L1055)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1055+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1055+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1055)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1055)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1049:AE1054)>0,IF(OR(MONTH(Z1055)=6,MONTH(Z1055)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1055)=6,MONTH(Z1055)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1055)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1055>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1055)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1055)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1055)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1055)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1985-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1055<$AB$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1055>='Ownership Option 1'!$D$25,AK1055<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1055)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1055)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1055+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1055+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1055)=6,MONTH(AK1055)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1055)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1055<$AB$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1055>='Ownership Option 1'!$D$25,AV1055<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1055)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1055)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1055+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1055>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1055)=6,MONTH(AV1055)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1055)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1055<$AB$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1055>='Ownership Option 1'!$D$25,BG1055<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1055)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1055)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1055<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1055>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1055)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1055>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1055)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1055)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1055)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1055)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1055)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1055<$BV$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1055>='Ownership Option 2'!$D$25,BT1055<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1055)=MONTH('Ownership Option 2'!$D25),YEAR($BT1055)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1055+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1055+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1055)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1055)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1049:BY1054)>0,IF(OR(MONTH(BT1055)=6,MONTH(BT1055)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1055)=6,MONTH(BT1055)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1055)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1055)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1055<$BV$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1055>='Ownership Option 2'!$D$25,CE1055<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1055)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1055)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1055+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1055+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1055)=6,MONTH(CE1055)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1055)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1055<$BV$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1055>='Ownership Option 2'!$D$25,CP1055<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1055)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1055)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1055+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1055>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1055)=6,MONTH(CP1055)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1055)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1055<$BV$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1055>='Ownership Option 2'!$D$25,DA1055<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1055)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1055)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1055<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1055>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1055)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1055)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1055>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1055)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1055)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1055)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1055)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1055)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1985-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1055<$DP$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1055>='Ownership Option 3'!$D$25,DN1055<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1055)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1055+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1055+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1055)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1055)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1049:DS1054)>0,IF(OR(MONTH(DN1055)=6,MONTH(DN1055)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1055)=6,MONTH(DN1055)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1055>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1055)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1055)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1055)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1055)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1055<$DP$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1055>='Ownership Option 3'!$D$25,DY1055<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1055)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1055)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1055+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1055+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1055)=6,MONTH(DY1055)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1055)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1055>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1055)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1055)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1055)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1055)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1055<$DP$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1055>='Ownership Option 3'!$D$25,EJ1055<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1055)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1055)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1055+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1055>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1055)=6,MONTH(EJ1055)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1055)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1055>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1055)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1055)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1055)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1055)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1055)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1985-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1055<$DP$19,$I1055,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1055>='Ownership Option 3'!$D$25,EU1055<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1055)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1055)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1055<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1055>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1055)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1055)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1055>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1055)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1055)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1055)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1055)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1055)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1036,"1986-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1060)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1060))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1060)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1060))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1060)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1060))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1060)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1060))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1060)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1060))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1060>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1060)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1060)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1060)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1060))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1060))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1060-TODAY())/365.25))),\"\")","v":""},0,0,null,"1986-05-01",{"$f":"IF(AND('Cash Flows'!$L1060<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1060,\"\")","v":""},{"$f":"IFERROR(IF(M1060=\"\",IF(AND(L1060<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1060<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1060>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1060<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1060>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1060<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1060>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1060<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1060>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1060<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1060)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1060)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1060)=MONTH('Lease Option 1'!$D$13),YEAR($L1060)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1986-05-01",{"$f":"IF(AND('Cash Flows'!$L1060<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1060,\"\")","v":""},{"$f":"IFERROR(IF(T1060=\"\",IF(AND(S1060<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1060<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1060>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1060<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1060>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1060<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1060>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1060<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1060>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1060<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1060)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1060)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1060)=MONTH('Lease Option 2'!$D$13),YEAR($L1060)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1060<$AB$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1060>='Ownership Option 1'!$D$25,Z1060<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1060)=MONTH('Ownership Option 1'!$D$25),YEAR($L1060)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1060+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1060+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1060)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1060)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1054:AE1059)>0,IF(OR(MONTH(Z1060)=6,MONTH(Z1060)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1060)=6,MONTH(Z1060)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1060)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1060>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1060)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1060)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1060)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1060)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1986-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1060<$AB$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1060>='Ownership Option 1'!$D$25,AK1060<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1060)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1060)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1060+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1060+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1060)=6,MONTH(AK1060)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1060)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1060<$AB$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1060>='Ownership Option 1'!$D$25,AV1060<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1060)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1060)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1060+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1060>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1060)=6,MONTH(AV1060)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1060)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1060<$AB$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1060>='Ownership Option 1'!$D$25,BG1060<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1060)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1060)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1060<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1060>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1060)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1060>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1060)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1060)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1060)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1060)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1060)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1986-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1060<$BV$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1060>='Ownership Option 2'!$D$25,BT1060<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1060)=MONTH('Ownership Option 2'!$D25),YEAR($BT1060)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1060+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1060+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1060)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1060)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1054:BY1059)>0,IF(OR(MONTH(BT1060)=6,MONTH(BT1060)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1060)=6,MONTH(BT1060)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1060)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1060)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1060<$BV$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1060>='Ownership Option 2'!$D$25,CE1060<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1060)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1060)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1060+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1060+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1060)=6,MONTH(CE1060)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1060)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1060<$BV$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1060>='Ownership Option 2'!$D$25,CP1060<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1060)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1060)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1060+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1060>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1060)=6,MONTH(CP1060)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1060)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1060<$BV$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1060>='Ownership Option 2'!$D$25,DA1060<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1060)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1060)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1060<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1060>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1060)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1060)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1060>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1060)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1060)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1060)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1060)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1060)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1986-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1060<$DP$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1060>='Ownership Option 3'!$D$25,DN1060<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1060)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1060+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1060+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1060)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1060)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1054:DS1059)>0,IF(OR(MONTH(DN1060)=6,MONTH(DN1060)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1060)=6,MONTH(DN1060)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1060>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1060)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1060)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1060)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1060)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1060<$DP$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1060>='Ownership Option 3'!$D$25,DY1060<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1060)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1060)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1060+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1060+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1060)=6,MONTH(DY1060)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1060)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1060>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1060)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1060)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1060)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1060)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1060<$DP$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1060>='Ownership Option 3'!$D$25,EJ1060<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1060)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1060)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1060+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1060>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1060)=6,MONTH(EJ1060)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1060)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1060>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1060)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1060)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1060)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1060)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1060)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1060<$DP$19,$I1060,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1060>='Ownership Option 3'!$D$25,EU1060<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1060)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1060)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1060<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1060>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1060)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1060)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1060>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1060)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1060)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1060)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1060)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1060)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1041,"1986-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1065)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1065))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1065)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1065))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1065)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1065))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1065)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1065))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1065)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1065))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1065>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1065)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1065)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1065)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1065))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1065))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1065-TODAY())/365.25))),\"\")","v":""},0,0,null,"1986-10-01",{"$f":"IF(AND('Cash Flows'!$L1065<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1065,\"\")","v":""},{"$f":"IFERROR(IF(M1065=\"\",IF(AND(L1065<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1065<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1065>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1065<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1065>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1065<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1065>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1065<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1065>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1065<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1065)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1065)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1065)=MONTH('Lease Option 1'!$D$13),YEAR($L1065)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1986-10-01",{"$f":"IF(AND('Cash Flows'!$L1065<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1065,\"\")","v":""},{"$f":"IFERROR(IF(T1065=\"\",IF(AND(S1065<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1065<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1065>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1065<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1065>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1065<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1065>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1065<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1065>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1065<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1065)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1065)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1065)=MONTH('Lease Option 2'!$D$13),YEAR($L1065)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1065<$AB$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1065>='Ownership Option 1'!$D$25,Z1065<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1065)=MONTH('Ownership Option 1'!$D$25),YEAR($L1065)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1065+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1065+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1065)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1065)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1059:AE1064)>0,IF(OR(MONTH(Z1065)=6,MONTH(Z1065)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1065)=6,MONTH(Z1065)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1065)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1065>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1065)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1065)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1065)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1065)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1986-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1065<$AB$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1065>='Ownership Option 1'!$D$25,AK1065<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1065)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1065)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1065+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1065+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1065)=6,MONTH(AK1065)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1065)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1065<$AB$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1065>='Ownership Option 1'!$D$25,AV1065<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1065)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1065)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1065+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1065>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1065)=6,MONTH(AV1065)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1065)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1065<$AB$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1065>='Ownership Option 1'!$D$25,BG1065<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1065)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1065)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1065<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1065>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1065)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1065>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1065)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1065)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1065)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1065)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1065)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1986-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1065<$BV$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1065>='Ownership Option 2'!$D$25,BT1065<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1065)=MONTH('Ownership Option 2'!$D25),YEAR($BT1065)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1065+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1065+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1065)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1065)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1059:BY1064)>0,IF(OR(MONTH(BT1065)=6,MONTH(BT1065)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1065)=6,MONTH(BT1065)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1065)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1065)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1065<$BV$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1065>='Ownership Option 2'!$D$25,CE1065<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1065)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1065)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1065+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1065+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1065)=6,MONTH(CE1065)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1065)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1065<$BV$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1065>='Ownership Option 2'!$D$25,CP1065<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1065)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1065)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1065+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1065>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1065)=6,MONTH(CP1065)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1065)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1065<$BV$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1065>='Ownership Option 2'!$D$25,DA1065<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1065)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1065)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1065<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1065>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1065)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1065)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1065>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1065)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1065)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1065)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1065)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1065)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1986-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1065<$DP$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1065>='Ownership Option 3'!$D$25,DN1065<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1065)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1065+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1065+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1065)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1065)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1059:DS1064)>0,IF(OR(MONTH(DN1065)=6,MONTH(DN1065)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1065)=6,MONTH(DN1065)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1065>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1065)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1065)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1065)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1065)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1065<$DP$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1065>='Ownership Option 3'!$D$25,DY1065<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1065)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1065)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1065+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1065+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1065)=6,MONTH(DY1065)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1065)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1065>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1065)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1065)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1065)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1065)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1065<$DP$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1065>='Ownership Option 3'!$D$25,EJ1065<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1065)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1065)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1065+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1065>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1065)=6,MONTH(EJ1065)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1065)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1065>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1065)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1065)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1065)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1065)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1065)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1986-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1065<$DP$19,$I1065,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1065>='Ownership Option 3'!$D$25,EU1065<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1065)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1065)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1065<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1065>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1065)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1065)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1065>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1065)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1065)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1065)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1065)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1065)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1044,"1987-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1068)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1068))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1068)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1068))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1068)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1068))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1068)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1068))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1068)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1068))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1068>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1068)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1068)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1068)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1068))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1068))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1068-TODAY())/365.25))),\"\")","v":""},0,0,null,"1987-01-01",{"$f":"IF(AND('Cash Flows'!$L1068<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1068,\"\")","v":""},{"$f":"IFERROR(IF(M1068=\"\",IF(AND(L1068<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1068<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1068>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1068<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1068>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1068<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1068>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1068<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1068>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1068<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1068)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1068)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1068)=MONTH('Lease Option 1'!$D$13),YEAR($L1068)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1987-01-01",{"$f":"IF(AND('Cash Flows'!$L1068<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1068,\"\")","v":""},{"$f":"IFERROR(IF(T1068=\"\",IF(AND(S1068<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1068<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1068>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1068<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1068>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1068<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1068>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1068<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1068>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1068<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1068)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1068)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1068)=MONTH('Lease Option 2'!$D$13),YEAR($L1068)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1068<$AB$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1068>='Ownership Option 1'!$D$25,Z1068<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1068)=MONTH('Ownership Option 1'!$D$25),YEAR($L1068)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1068+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1068+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1068)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1068)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1062:AE1067)>0,IF(OR(MONTH(Z1068)=6,MONTH(Z1068)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1068)=6,MONTH(Z1068)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1068)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1068>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1068)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1068)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1068)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1068)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1987-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1068<$AB$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1068>='Ownership Option 1'!$D$25,AK1068<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1068)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1068)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1068+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1068+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1068)=6,MONTH(AK1068)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1068)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1068<$AB$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1068>='Ownership Option 1'!$D$25,AV1068<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1068)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1068)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1068+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1068>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1068)=6,MONTH(AV1068)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1068)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1068<$AB$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1068>='Ownership Option 1'!$D$25,BG1068<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1068)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1068)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1068<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1068>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1068)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1068>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1068)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1068)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1068)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1068)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1068)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1068<$BV$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1068>='Ownership Option 2'!$D$25,BT1068<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1068)=MONTH('Ownership Option 2'!$D25),YEAR($BT1068)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1068+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1068+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1068)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1068)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1062:BY1067)>0,IF(OR(MONTH(BT1068)=6,MONTH(BT1068)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1068)=6,MONTH(BT1068)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1068)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1068)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1068<$BV$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1068>='Ownership Option 2'!$D$25,CE1068<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1068)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1068)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1068+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1068+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1068)=6,MONTH(CE1068)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1068)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1068<$BV$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1068>='Ownership Option 2'!$D$25,CP1068<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1068)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1068)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1068+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1068>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1068)=6,MONTH(CP1068)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1068)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1068<$BV$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1068>='Ownership Option 2'!$D$25,DA1068<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1068)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1068)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1068<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1068>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1068)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1068)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1068>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1068)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1068)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1068)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1068)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1068)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1068<$DP$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1068>='Ownership Option 3'!$D$25,DN1068<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1068)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1068+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1068+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1068)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1068)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1062:DS1067)>0,IF(OR(MONTH(DN1068)=6,MONTH(DN1068)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1068)=6,MONTH(DN1068)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1068>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1068)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1068)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1068)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1068)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1068<$DP$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1068>='Ownership Option 3'!$D$25,DY1068<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1068)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1068)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1068+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1068+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1068)=6,MONTH(DY1068)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1068)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1068>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1068)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1068)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1068)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1068)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1068<$DP$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1068>='Ownership Option 3'!$D$25,EJ1068<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1068)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1068)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1068+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1068>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1068)=6,MONTH(EJ1068)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1068)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1068>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1068)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1068)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1068)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1068)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1068)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1068<$DP$19,$I1068,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1068>='Ownership Option 3'!$D$25,EU1068<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1068)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1068)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1068<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1068>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1068)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1068)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1068>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1068)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1068)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1068)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1068)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1068)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1048,"1987-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1072)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1072))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1072)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1072))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1072)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1072))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1072)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1072))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1072)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1072))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1072>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1072)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1072)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1072)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1072))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1072))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1072-TODAY())/365.25))),\"\")","v":""},0,0,null,"1987-05-01",{"$f":"IF(AND('Cash Flows'!$L1072<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1072,\"\")","v":""},{"$f":"IFERROR(IF(M1072=\"\",IF(AND(L1072<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1072<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1072>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1072<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1072>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1072<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1072>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1072<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1072>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1072<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1072)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1072)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1072)=MONTH('Lease Option 1'!$D$13),YEAR($L1072)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1987-05-01",{"$f":"IF(AND('Cash Flows'!$L1072<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1072,\"\")","v":""},{"$f":"IFERROR(IF(T1072=\"\",IF(AND(S1072<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1072<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1072>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1072<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1072>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1072<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1072>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1072<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1072>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1072<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1072)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1072)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1072)=MONTH('Lease Option 2'!$D$13),YEAR($L1072)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1072<$AB$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1072>='Ownership Option 1'!$D$25,Z1072<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1072)=MONTH('Ownership Option 1'!$D$25),YEAR($L1072)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1072+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1072+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1072)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1072)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1066:AE1071)>0,IF(OR(MONTH(Z1072)=6,MONTH(Z1072)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1072)=6,MONTH(Z1072)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1072)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1072>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1072)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1072)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1072)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1072)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1987-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1072<$AB$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1072>='Ownership Option 1'!$D$25,AK1072<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1072)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1072)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1072+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1072+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1072)=6,MONTH(AK1072)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1072)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1072<$AB$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1072>='Ownership Option 1'!$D$25,AV1072<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1072)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1072)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1072+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1072>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1072)=6,MONTH(AV1072)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1072)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1072<$AB$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1072>='Ownership Option 1'!$D$25,BG1072<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1072)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1072)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1072<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1072>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1072)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1072>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1072)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1072)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1072)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1072)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1072)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1072<$BV$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1072>='Ownership Option 2'!$D$25,BT1072<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1072)=MONTH('Ownership Option 2'!$D25),YEAR($BT1072)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1072+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1072+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1072)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1072)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1066:BY1071)>0,IF(OR(MONTH(BT1072)=6,MONTH(BT1072)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1072)=6,MONTH(BT1072)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1072)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1072)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1072<$BV$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1072>='Ownership Option 2'!$D$25,CE1072<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1072)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1072)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1072+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1072+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1072)=6,MONTH(CE1072)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1072)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1072<$BV$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1072>='Ownership Option 2'!$D$25,CP1072<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1072)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1072)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1072+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1072>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1072)=6,MONTH(CP1072)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1072)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1072<$BV$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1072>='Ownership Option 2'!$D$25,DA1072<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1072)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1072)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1072<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1072>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1072)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1072)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1072>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1072)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1072)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1072)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1072)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1072)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1072<$DP$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1072>='Ownership Option 3'!$D$25,DN1072<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1072)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1072+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1072+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1072)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1072)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1066:DS1071)>0,IF(OR(MONTH(DN1072)=6,MONTH(DN1072)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1072)=6,MONTH(DN1072)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1072>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1072)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1072)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1072)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1072)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1072<$DP$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1072>='Ownership Option 3'!$D$25,DY1072<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1072)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1072)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1072+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1072+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1072)=6,MONTH(DY1072)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1072)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1072>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1072)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1072)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1072)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1072)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1072<$DP$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1072>='Ownership Option 3'!$D$25,EJ1072<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1072)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1072)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1072+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1072>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1072)=6,MONTH(EJ1072)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1072)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1072>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1072)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1072)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1072)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1072)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1072)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1072<$DP$19,$I1072,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1072>='Ownership Option 3'!$D$25,EU1072<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1072)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1072)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1072<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1072>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1072)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1072)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1072>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1072)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1072)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1072)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1072)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1072)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1053,"1987-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1077)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1077))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1077)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1077))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1077)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1077))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1077)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1077))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1077)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1077))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1077>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1077)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1077)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1077)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1077))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1077))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1077-TODAY())/365.25))),\"\")","v":""},0,0,null,"1987-10-01",{"$f":"IF(AND('Cash Flows'!$L1077<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1077,\"\")","v":""},{"$f":"IFERROR(IF(M1077=\"\",IF(AND(L1077<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1077<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1077>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1077<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1077>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1077<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1077>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1077<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1077>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1077<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1077)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1077)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1077)=MONTH('Lease Option 1'!$D$13),YEAR($L1077)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1987-10-01",{"$f":"IF(AND('Cash Flows'!$L1077<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1077,\"\")","v":""},{"$f":"IFERROR(IF(T1077=\"\",IF(AND(S1077<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1077<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1077>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1077<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1077>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1077<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1077>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1077<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1077>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1077<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1077)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1077)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1077)=MONTH('Lease Option 2'!$D$13),YEAR($L1077)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1077<$AB$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1077>='Ownership Option 1'!$D$25,Z1077<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1077)=MONTH('Ownership Option 1'!$D$25),YEAR($L1077)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1077+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1077+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1077)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1077)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1071:AE1076)>0,IF(OR(MONTH(Z1077)=6,MONTH(Z1077)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1077)=6,MONTH(Z1077)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1077)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1077>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1077)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1077)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1077)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1077)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1987-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1077<$AB$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1077>='Ownership Option 1'!$D$25,AK1077<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1077)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1077)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1077+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1077+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1077)=6,MONTH(AK1077)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1077)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1077<$AB$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1077>='Ownership Option 1'!$D$25,AV1077<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1077)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1077)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1077+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1077>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1077)=6,MONTH(AV1077)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1077)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1077<$AB$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1077>='Ownership Option 1'!$D$25,BG1077<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1077)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1077)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1077<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1077>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1077)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1077>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1077)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1077)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1077)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1077)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1077)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1077<$BV$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1077>='Ownership Option 2'!$D$25,BT1077<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1077)=MONTH('Ownership Option 2'!$D25),YEAR($BT1077)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1077+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1077+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1077)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1077)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1071:BY1076)>0,IF(OR(MONTH(BT1077)=6,MONTH(BT1077)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1077)=6,MONTH(BT1077)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1077)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1077)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1077<$BV$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1077>='Ownership Option 2'!$D$25,CE1077<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1077)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1077)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1077+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1077+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1077)=6,MONTH(CE1077)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1077)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1077<$BV$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1077>='Ownership Option 2'!$D$25,CP1077<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1077)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1077)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1077+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1077>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1077)=6,MONTH(CP1077)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1077)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1077<$BV$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1077>='Ownership Option 2'!$D$25,DA1077<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1077)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1077)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1077<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1077>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1077)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1077)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1077>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1077)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1077)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1077)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1077)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1077)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1987-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1077<$DP$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1077>='Ownership Option 3'!$D$25,DN1077<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1077)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1077+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1077+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1077)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1077)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1071:DS1076)>0,IF(OR(MONTH(DN1077)=6,MONTH(DN1077)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1077)=6,MONTH(DN1077)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1077>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1077)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1077)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1077)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1077)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1077<$DP$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1077>='Ownership Option 3'!$D$25,DY1077<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1077)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1077)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1077+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1077+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1077)=6,MONTH(DY1077)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1077)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1077>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1077)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1077)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1077)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1077)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1077<$DP$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1077>='Ownership Option 3'!$D$25,EJ1077<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1077)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1077)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1077+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1077>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1077)=6,MONTH(EJ1077)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1077)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1077>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1077)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1077)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1077)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1077)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1077)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1987-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1077<$DP$19,$I1077,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1077>='Ownership Option 3'!$D$25,EU1077<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1077)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1077)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1077<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1077>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1077)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1077)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1077>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1077)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1077)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1077)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1077)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1077)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1058,"1988-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1082)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1082))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1082)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1082))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1082)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1082))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1082)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1082))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1082)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1082))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1082>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1082)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1082)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1082)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1082))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1082))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1082-TODAY())/365.25))),\"\")","v":""},0,0,null,"1988-03-01",{"$f":"IF(AND('Cash Flows'!$L1082<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1082,\"\")","v":""},{"$f":"IFERROR(IF(M1082=\"\",IF(AND(L1082<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1082<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1082>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1082<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1082>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1082<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1082>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1082<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1082>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1082<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1082)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1082)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1082)=MONTH('Lease Option 1'!$D$13),YEAR($L1082)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1988-03-01",{"$f":"IF(AND('Cash Flows'!$L1082<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1082,\"\")","v":""},{"$f":"IFERROR(IF(T1082=\"\",IF(AND(S1082<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1082<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1082>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1082<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1082>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1082<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1082>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1082<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1082>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1082<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1082)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1082)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1082)=MONTH('Lease Option 2'!$D$13),YEAR($L1082)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1082<$AB$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1082>='Ownership Option 1'!$D$25,Z1082<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1082)=MONTH('Ownership Option 1'!$D$25),YEAR($L1082)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1082+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1082+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1082)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1082)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1076:AE1081)>0,IF(OR(MONTH(Z1082)=6,MONTH(Z1082)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1082)=6,MONTH(Z1082)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1082)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1082>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1082)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1082)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1082)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1082)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1988-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1082<$AB$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1082>='Ownership Option 1'!$D$25,AK1082<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1082)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1082)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1082+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1082+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1082)=6,MONTH(AK1082)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1082)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1082<$AB$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1082>='Ownership Option 1'!$D$25,AV1082<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1082)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1082)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1082+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1082>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1082)=6,MONTH(AV1082)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1082)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1082<$AB$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1082>='Ownership Option 1'!$D$25,BG1082<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1082)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1082)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1082<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1082>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1082)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1082>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1082)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1082)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1082)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1082)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1082)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1082<$BV$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1082>='Ownership Option 2'!$D$25,BT1082<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1082)=MONTH('Ownership Option 2'!$D25),YEAR($BT1082)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1082+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1082+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1082)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1082)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1076:BY1081)>0,IF(OR(MONTH(BT1082)=6,MONTH(BT1082)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1082)=6,MONTH(BT1082)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1082)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1082)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1082<$BV$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1082>='Ownership Option 2'!$D$25,CE1082<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1082)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1082)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1082+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1082+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1082)=6,MONTH(CE1082)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1082)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1082<$BV$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1082>='Ownership Option 2'!$D$25,CP1082<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1082)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1082)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1082+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1082>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1082)=6,MONTH(CP1082)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1082)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1082<$BV$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1082>='Ownership Option 2'!$D$25,DA1082<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1082)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1082)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1082<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1082>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1082)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1082)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1082>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1082)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1082)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1082)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1082)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1082)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1082<$DP$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1082>='Ownership Option 3'!$D$25,DN1082<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1082)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1082+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1082+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1082)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1082)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1076:DS1081)>0,IF(OR(MONTH(DN1082)=6,MONTH(DN1082)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1082)=6,MONTH(DN1082)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1082>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1082)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1082)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1082)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1082)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1082<$DP$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1082>='Ownership Option 3'!$D$25,DY1082<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1082)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1082)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1082+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1082+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1082)=6,MONTH(DY1082)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1082)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1082>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1082)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1082)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1082)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1082)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1082<$DP$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1082>='Ownership Option 3'!$D$25,EJ1082<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1082)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1082)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1082+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1082>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1082)=6,MONTH(EJ1082)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1082)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1082>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1082)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1082)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1082)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1082)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1082)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1082<$DP$19,$I1082,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1082>='Ownership Option 3'!$D$25,EU1082<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1082)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1082)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1082<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1082>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1082)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1082)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1082>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1082)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1082)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1082)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1082)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1082)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1059,"1988-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1083)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1083))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1083)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1083))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1083)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1083))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1083)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1083))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1083)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1083))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1083>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1083)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1083)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1083)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1083))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1083))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1083-TODAY())/365.25))),\"\")","v":""},0,0,null,"1988-04-01",{"$f":"IF(AND('Cash Flows'!$L1083<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1083,\"\")","v":""},{"$f":"IFERROR(IF(M1083=\"\",IF(AND(L1083<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1083<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1083>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1083<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1083>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1083<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1083>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1083<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1083>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1083<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1083)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1083)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1083)=MONTH('Lease Option 1'!$D$13),YEAR($L1083)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1988-04-01",{"$f":"IF(AND('Cash Flows'!$L1083<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1083,\"\")","v":""},{"$f":"IFERROR(IF(T1083=\"\",IF(AND(S1083<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1083<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1083>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1083<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1083>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1083<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1083>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1083<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1083>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1083<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1083)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1083)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1083)=MONTH('Lease Option 2'!$D$13),YEAR($L1083)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1083<$AB$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1083>='Ownership Option 1'!$D$25,Z1083<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1083)=MONTH('Ownership Option 1'!$D$25),YEAR($L1083)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1083+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1083+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1083)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1083)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1077:AE1082)>0,IF(OR(MONTH(Z1083)=6,MONTH(Z1083)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1083)=6,MONTH(Z1083)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1083)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1083>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1083)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1083)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1083)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1083)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1988-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1083<$AB$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1083>='Ownership Option 1'!$D$25,AK1083<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1083)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1083)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1083+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1083+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1083)=6,MONTH(AK1083)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1083)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1083<$AB$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1083>='Ownership Option 1'!$D$25,AV1083<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1083)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1083)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1083+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1083>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1083)=6,MONTH(AV1083)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1083)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1083<$AB$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1083>='Ownership Option 1'!$D$25,BG1083<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1083)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1083)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1083<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1083>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1083)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1083>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1083)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1083)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1083)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1083)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1083)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1083<$BV$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1083>='Ownership Option 2'!$D$25,BT1083<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1083)=MONTH('Ownership Option 2'!$D25),YEAR($BT1083)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1083+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1083+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1083)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1083)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1077:BY1082)>0,IF(OR(MONTH(BT1083)=6,MONTH(BT1083)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1083)=6,MONTH(BT1083)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1083)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1083)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1083<$BV$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1083>='Ownership Option 2'!$D$25,CE1083<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1083)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1083)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1083+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1083+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1083)=6,MONTH(CE1083)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1083)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1083<$BV$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1083>='Ownership Option 2'!$D$25,CP1083<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1083)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1083)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1083+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1083>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1083)=6,MONTH(CP1083)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1083)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1083<$BV$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1083>='Ownership Option 2'!$D$25,DA1083<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1083)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1083)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1083<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1083>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1083)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1083)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1083>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1083)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1083)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1083)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1083)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1083)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1083<$DP$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1083>='Ownership Option 3'!$D$25,DN1083<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1083)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1083+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1083+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1083)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1083)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1077:DS1082)>0,IF(OR(MONTH(DN1083)=6,MONTH(DN1083)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1083)=6,MONTH(DN1083)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1083>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1083)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1083)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1083)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1083)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1083<$DP$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1083>='Ownership Option 3'!$D$25,DY1083<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1083)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1083)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1083+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1083+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1083)=6,MONTH(DY1083)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1083)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1083>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1083)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1083)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1083)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1083)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1083<$DP$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1083>='Ownership Option 3'!$D$25,EJ1083<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1083)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1083)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1083+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1083>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1083)=6,MONTH(EJ1083)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1083)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1083>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1083)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1083)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1083)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1083)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1083)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1083<$DP$19,$I1083,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1083>='Ownership Option 3'!$D$25,EU1083<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1083)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1083)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1083<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1083>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1083)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1083)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1083>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1083)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1083)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1083)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1083)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1083)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1064,"1988-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1088)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1088))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1088)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1088))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1088)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1088))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1088)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1088))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1088)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1088))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1088>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1088)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1088)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1088)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1088))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1088))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1088-TODAY())/365.25))),\"\")","v":""},0,0,null,"1988-09-01",{"$f":"IF(AND('Cash Flows'!$L1088<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1088,\"\")","v":""},{"$f":"IFERROR(IF(M1088=\"\",IF(AND(L1088<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1088<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1088>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1088<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1088>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1088<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1088>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1088<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1088>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1088<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1088)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1088)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1088)=MONTH('Lease Option 1'!$D$13),YEAR($L1088)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1988-09-01",{"$f":"IF(AND('Cash Flows'!$L1088<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1088,\"\")","v":""},{"$f":"IFERROR(IF(T1088=\"\",IF(AND(S1088<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1088<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1088>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1088<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1088>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1088<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1088>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1088<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1088>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1088<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1088)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1088)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1088)=MONTH('Lease Option 2'!$D$13),YEAR($L1088)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1088<$AB$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1088>='Ownership Option 1'!$D$25,Z1088<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1088)=MONTH('Ownership Option 1'!$D$25),YEAR($L1088)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1088+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1088+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1088)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1088)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1082:AE1087)>0,IF(OR(MONTH(Z1088)=6,MONTH(Z1088)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1088)=6,MONTH(Z1088)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1088)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1088>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1088)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1088)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1088)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1088)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1988-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1088<$AB$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1088>='Ownership Option 1'!$D$25,AK1088<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1088)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1088)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1088+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1088+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1088)=6,MONTH(AK1088)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1088)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1088<$AB$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1088>='Ownership Option 1'!$D$25,AV1088<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1088)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1088)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1088+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1088>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1088)=6,MONTH(AV1088)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1088)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1088<$AB$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1088>='Ownership Option 1'!$D$25,BG1088<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1088)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1088)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1088<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1088>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1088)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1088>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1088)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1088)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1088)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1088)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1088)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1088<$BV$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1088>='Ownership Option 2'!$D$25,BT1088<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1088)=MONTH('Ownership Option 2'!$D25),YEAR($BT1088)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1088+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1088+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1088)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1088)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1082:BY1087)>0,IF(OR(MONTH(BT1088)=6,MONTH(BT1088)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1088)=6,MONTH(BT1088)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1088)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1088)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1088<$BV$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1088>='Ownership Option 2'!$D$25,CE1088<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1088)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1088)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1088+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1088+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1088)=6,MONTH(CE1088)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1088)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1088<$BV$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1088>='Ownership Option 2'!$D$25,CP1088<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1088)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1088)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1088+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1088>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1088)=6,MONTH(CP1088)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1088)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1088<$BV$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1088>='Ownership Option 2'!$D$25,DA1088<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1088)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1088)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1088<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1088>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1088)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1088)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1088>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1088)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1088)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1088)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1088)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1088)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1988-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1088<$DP$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1088>='Ownership Option 3'!$D$25,DN1088<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1088)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1088+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1088+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1088)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1088)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1082:DS1087)>0,IF(OR(MONTH(DN1088)=6,MONTH(DN1088)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1088)=6,MONTH(DN1088)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1088>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1088)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1088)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1088)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1088)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1088<$DP$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1088>='Ownership Option 3'!$D$25,DY1088<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1088)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1088)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1088+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1088+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1088)=6,MONTH(DY1088)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1088)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1088>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1088)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1088)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1088)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1088)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1088<$DP$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1088>='Ownership Option 3'!$D$25,EJ1088<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1088)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1088)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1088+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1088>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1088)=6,MONTH(EJ1088)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1088)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1088>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1088)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1088)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1088)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1088)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1088)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1988-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1088<$DP$19,$I1088,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1088>='Ownership Option 3'!$D$25,EU1088<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1088)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1088)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1088<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1088>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1088)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1088)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1088>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1088)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1088)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1088)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1088)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1088)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1069,"1989-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1093)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1093))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1093)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1093))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1093)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1093))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1093)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1093))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1093)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1093))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1093>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1093)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1093)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1093)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1093))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1093))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1093-TODAY())/365.25))),\"\")","v":""},0,0,null,"1989-02-01",{"$f":"IF(AND('Cash Flows'!$L1093<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1093,\"\")","v":""},{"$f":"IFERROR(IF(M1093=\"\",IF(AND(L1093<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1093<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1093>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1093<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1093>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1093<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1093>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1093<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1093>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1093<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1093)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1093)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1093)=MONTH('Lease Option 1'!$D$13),YEAR($L1093)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1989-02-01",{"$f":"IF(AND('Cash Flows'!$L1093<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1093,\"\")","v":""},{"$f":"IFERROR(IF(T1093=\"\",IF(AND(S1093<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1093<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1093>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1093<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1093>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1093<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1093>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1093<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1093>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1093<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1093)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1093)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1093)=MONTH('Lease Option 2'!$D$13),YEAR($L1093)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1093<$AB$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1093>='Ownership Option 1'!$D$25,Z1093<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1093)=MONTH('Ownership Option 1'!$D$25),YEAR($L1093)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1093+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1093+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1093)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1093)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1087:AE1092)>0,IF(OR(MONTH(Z1093)=6,MONTH(Z1093)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1093)=6,MONTH(Z1093)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1093)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1093>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1093)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1093)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1093)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1093)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1989-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1093<$AB$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1093>='Ownership Option 1'!$D$25,AK1093<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1093)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1093)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1093+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1093+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1093)=6,MONTH(AK1093)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1093)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1093<$AB$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1093>='Ownership Option 1'!$D$25,AV1093<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1093)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1093)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1093+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1093>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1093)=6,MONTH(AV1093)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1093)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1093<$AB$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1093>='Ownership Option 1'!$D$25,BG1093<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1093)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1093)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1093<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1093>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1093)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1093>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1093)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1093)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1093)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1093)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1093)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1093<$BV$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1093>='Ownership Option 2'!$D$25,BT1093<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1093)=MONTH('Ownership Option 2'!$D25),YEAR($BT1093)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1093+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1093+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1093)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1093)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1087:BY1092)>0,IF(OR(MONTH(BT1093)=6,MONTH(BT1093)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1093)=6,MONTH(BT1093)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1093)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1093)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1093<$BV$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1093>='Ownership Option 2'!$D$25,CE1093<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1093)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1093)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1093+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1093+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1093)=6,MONTH(CE1093)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1093)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1093<$BV$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1093>='Ownership Option 2'!$D$25,CP1093<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1093)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1093)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1093+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1093>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1093)=6,MONTH(CP1093)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1093)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1093<$BV$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1093>='Ownership Option 2'!$D$25,DA1093<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1093)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1093)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1093<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1093>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1093)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1093)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1093>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1093)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1093)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1093)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1093)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1093)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1093<$DP$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1093>='Ownership Option 3'!$D$25,DN1093<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1093)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1093+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1093+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1093)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1093)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1087:DS1092)>0,IF(OR(MONTH(DN1093)=6,MONTH(DN1093)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1093)=6,MONTH(DN1093)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1093>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1093)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1093)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1093)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1093)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1093<$DP$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1093>='Ownership Option 3'!$D$25,DY1093<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1093)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1093)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1093+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1093+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1093)=6,MONTH(DY1093)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1093)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1093>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1093)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1093)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1093)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1093)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1093<$DP$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1093>='Ownership Option 3'!$D$25,EJ1093<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1093)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1093)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1093+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1093>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1093)=6,MONTH(EJ1093)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1093)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1093>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1093)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1093)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1093)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1093)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1093)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1093<$DP$19,$I1093,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1093>='Ownership Option 3'!$D$25,EU1093<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1093)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1093)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1093<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1093>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1093)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1093)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1093>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1093)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1093)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1093)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1093)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1093)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1074,"1989-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1098)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1098))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1098)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1098))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1098)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1098))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1098)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1098))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1098)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1098))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1098>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1098)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1098)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1098)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1098))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1098))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1098-TODAY())/365.25))),\"\")","v":""},0,0,null,"1989-07-01",{"$f":"IF(AND('Cash Flows'!$L1098<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1098,\"\")","v":""},{"$f":"IFERROR(IF(M1098=\"\",IF(AND(L1098<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1098<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1098>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1098<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1098>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1098<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1098>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1098<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1098>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1098<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1098)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1098)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1098)=MONTH('Lease Option 1'!$D$13),YEAR($L1098)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1989-07-01",{"$f":"IF(AND('Cash Flows'!$L1098<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1098,\"\")","v":""},{"$f":"IFERROR(IF(T1098=\"\",IF(AND(S1098<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1098<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1098>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1098<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1098>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1098<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1098>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1098<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1098>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1098<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1098)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1098)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1098)=MONTH('Lease Option 2'!$D$13),YEAR($L1098)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1098<$AB$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1098>='Ownership Option 1'!$D$25,Z1098<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1098)=MONTH('Ownership Option 1'!$D$25),YEAR($L1098)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1098+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1098+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1098)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1098)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1092:AE1097)>0,IF(OR(MONTH(Z1098)=6,MONTH(Z1098)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1098)=6,MONTH(Z1098)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1098)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1098>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1098)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1098)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1098)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1098)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1989-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1098<$AB$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1098>='Ownership Option 1'!$D$25,AK1098<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1098)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1098)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1098+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1098+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1098)=6,MONTH(AK1098)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1098)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1098<$AB$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1098>='Ownership Option 1'!$D$25,AV1098<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1098)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1098)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1098+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1098>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1098)=6,MONTH(AV1098)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1098)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1098<$AB$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1098>='Ownership Option 1'!$D$25,BG1098<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1098)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1098)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1098<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1098>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1098)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1098>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1098)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1098)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1098)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1098)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1098)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1098<$BV$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1098>='Ownership Option 2'!$D$25,BT1098<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1098)=MONTH('Ownership Option 2'!$D25),YEAR($BT1098)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1098+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1098+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1098)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1098)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1092:BY1097)>0,IF(OR(MONTH(BT1098)=6,MONTH(BT1098)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1098)=6,MONTH(BT1098)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1098)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1098)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1098<$BV$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1098>='Ownership Option 2'!$D$25,CE1098<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1098)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1098)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1098+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1098+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1098)=6,MONTH(CE1098)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1098)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1098<$BV$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1098>='Ownership Option 2'!$D$25,CP1098<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1098)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1098)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1098+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1098>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1098)=6,MONTH(CP1098)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1098)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1098<$BV$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1098>='Ownership Option 2'!$D$25,DA1098<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1098)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1098)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1098<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1098>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1098)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1098)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1098>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1098)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1098)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1098)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1098)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1098)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1098<$DP$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1098>='Ownership Option 3'!$D$25,DN1098<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1098)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1098+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1098+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1098)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1098)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1092:DS1097)>0,IF(OR(MONTH(DN1098)=6,MONTH(DN1098)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1098)=6,MONTH(DN1098)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1098>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1098)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1098)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1098)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1098)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1098<$DP$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1098>='Ownership Option 3'!$D$25,DY1098<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1098)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1098)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1098+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1098+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1098)=6,MONTH(DY1098)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1098)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1098>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1098)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1098)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1098)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1098)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1098<$DP$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1098>='Ownership Option 3'!$D$25,EJ1098<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1098)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1098)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1098+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1098>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1098)=6,MONTH(EJ1098)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1098)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1098>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1098)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1098)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1098)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1098)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1098)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1098<$DP$19,$I1098,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1098>='Ownership Option 3'!$D$25,EU1098<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1098)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1098)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1098<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1098>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1098)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1098)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1098>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1098)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1098)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1098)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1098)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1098)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1075,"1989-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1099)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1099))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1099)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1099))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1099)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1099))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1099)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1099))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1099)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1099))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1099>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1099)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1099)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1099)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1099))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1099))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1099-TODAY())/365.25))),\"\")","v":""},0,0,null,"1989-08-01",{"$f":"IF(AND('Cash Flows'!$L1099<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1099,\"\")","v":""},{"$f":"IFERROR(IF(M1099=\"\",IF(AND(L1099<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1099<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1099>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1099<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1099>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1099<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1099>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1099<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1099>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1099<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1099)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1099)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1099)=MONTH('Lease Option 1'!$D$13),YEAR($L1099)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1989-08-01",{"$f":"IF(AND('Cash Flows'!$L1099<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1099,\"\")","v":""},{"$f":"IFERROR(IF(T1099=\"\",IF(AND(S1099<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1099<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1099>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1099<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1099>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1099<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1099>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1099<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1099>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1099<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1099)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1099)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1099)=MONTH('Lease Option 2'!$D$13),YEAR($L1099)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1099<$AB$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1099>='Ownership Option 1'!$D$25,Z1099<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1099)=MONTH('Ownership Option 1'!$D$25),YEAR($L1099)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1099+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1099+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1099)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1099)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1093:AE1098)>0,IF(OR(MONTH(Z1099)=6,MONTH(Z1099)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1099)=6,MONTH(Z1099)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1099)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1099>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1099)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1099)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1099)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1099)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1989-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1099<$AB$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1099>='Ownership Option 1'!$D$25,AK1099<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1099)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1099)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1099+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1099+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1099)=6,MONTH(AK1099)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1099)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1099<$AB$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1099>='Ownership Option 1'!$D$25,AV1099<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1099)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1099)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1099+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1099>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1099)=6,MONTH(AV1099)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1099)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1099<$AB$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1099>='Ownership Option 1'!$D$25,BG1099<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1099)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1099)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1099<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1099>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1099)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1099>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1099)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1099)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1099)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1099)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1099)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1099<$BV$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1099>='Ownership Option 2'!$D$25,BT1099<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1099)=MONTH('Ownership Option 2'!$D25),YEAR($BT1099)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1099+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1099+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1099)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1099)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1093:BY1098)>0,IF(OR(MONTH(BT1099)=6,MONTH(BT1099)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1099)=6,MONTH(BT1099)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1099)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1099)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1099<$BV$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1099>='Ownership Option 2'!$D$25,CE1099<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1099)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1099)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1099+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1099+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1099)=6,MONTH(CE1099)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1099)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1099<$BV$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1099>='Ownership Option 2'!$D$25,CP1099<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1099)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1099)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1099+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1099>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1099)=6,MONTH(CP1099)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1099)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1099<$BV$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1099>='Ownership Option 2'!$D$25,DA1099<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1099)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1099)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1099<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1099>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1099)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1099)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1099>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1099)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1099)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1099)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1099)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1099)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1989-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1099<$DP$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1099>='Ownership Option 3'!$D$25,DN1099<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1099)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1099+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1099+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1099)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1099)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1093:DS1098)>0,IF(OR(MONTH(DN1099)=6,MONTH(DN1099)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1099)=6,MONTH(DN1099)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1099>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1099)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1099)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1099)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1099)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1099<$DP$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1099>='Ownership Option 3'!$D$25,DY1099<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1099)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1099)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1099+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1099+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1099)=6,MONTH(DY1099)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1099)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1099>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1099)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1099)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1099)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1099)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1099<$DP$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1099>='Ownership Option 3'!$D$25,EJ1099<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1099)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1099)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1099+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1099>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1099)=6,MONTH(EJ1099)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1099)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1099>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1099)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1099)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1099)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1099)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1099)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1989-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1099<$DP$19,$I1099,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1099>='Ownership Option 3'!$D$25,EU1099<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1099)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1099)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1099<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1099>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1099)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1099)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1099>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1099)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1099)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1099)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1099)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1099)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1080,"1990-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1104)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1104))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1104)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1104))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1104)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1104))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1104)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1104))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1104)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1104))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1104>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1104)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1104)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1104)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1104))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1104))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1104-TODAY())/365.25))),\"\")","v":""},0,0,null,"1990-01-01",{"$f":"IF(AND('Cash Flows'!$L1104<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1104,\"\")","v":""},{"$f":"IFERROR(IF(M1104=\"\",IF(AND(L1104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1104<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1104>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1104>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1104<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1104)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1104)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1104)=MONTH('Lease Option 1'!$D$13),YEAR($L1104)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1990-01-01",{"$f":"IF(AND('Cash Flows'!$L1104<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1104,\"\")","v":""},{"$f":"IFERROR(IF(T1104=\"\",IF(AND(S1104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1104<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1104>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1104>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1104<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1104)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1104)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1104)=MONTH('Lease Option 2'!$D$13),YEAR($L1104)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1104<$AB$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1104>='Ownership Option 1'!$D$25,Z1104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1104)=MONTH('Ownership Option 1'!$D$25),YEAR($L1104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1104+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1104+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1104)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1104)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1098:AE1103)>0,IF(OR(MONTH(Z1104)=6,MONTH(Z1104)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1104)=6,MONTH(Z1104)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1990-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1104<$AB$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1104>='Ownership Option 1'!$D$25,AK1104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1104+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1104+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1104)=6,MONTH(AK1104)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1104<$AB$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1104>='Ownership Option 1'!$D$25,AV1104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1104+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1104>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1104)=6,MONTH(AV1104)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1104<$AB$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1104>='Ownership Option 1'!$D$25,BG1104<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1104)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1104)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1104<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1104>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1104)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1104>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1104)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1104)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1104)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1104)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1104)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1104<$BV$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1104>='Ownership Option 2'!$D$25,BT1104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1104)=MONTH('Ownership Option 2'!$D25),YEAR($BT1104)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1104+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1104+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1104)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1104)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1098:BY1103)>0,IF(OR(MONTH(BT1104)=6,MONTH(BT1104)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1104)=6,MONTH(BT1104)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1104<$BV$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1104>='Ownership Option 2'!$D$25,CE1104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1104)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1104+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1104+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1104)=6,MONTH(CE1104)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1104<$BV$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1104>='Ownership Option 2'!$D$25,CP1104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1104)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1104+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1104>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1104)=6,MONTH(CP1104)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1104<$BV$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1104>='Ownership Option 2'!$D$25,DA1104<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1104)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1104)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1104<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1104>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1104)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1104)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1104>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1104)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1104)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1104)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1104)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1104)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1104<$DP$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1104>='Ownership Option 3'!$D$25,DN1104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1104+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1104+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1104)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1104)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1098:DS1103)>0,IF(OR(MONTH(DN1104)=6,MONTH(DN1104)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1104)=6,MONTH(DN1104)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1104<$DP$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1104>='Ownership Option 3'!$D$25,DY1104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1104)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1104+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1104+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1104)=6,MONTH(DY1104)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1104<$DP$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1104>='Ownership Option 3'!$D$25,EJ1104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1104)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1104+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1104>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1104)=6,MONTH(EJ1104)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1104)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1104)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1104<$DP$19,$I1104,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1104>='Ownership Option 3'!$D$25,EU1104<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1104)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1104)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1104<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1104>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1104)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1104)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1104>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1104)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1104)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1104)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1104)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1104)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1083,"1990-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1107)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1107))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1107)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1107))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1107)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1107))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1107)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1107))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1107)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1107))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1107>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1107)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1107)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1107)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1107))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1107))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1107-TODAY())/365.25))),\"\")","v":""},0,0,null,"1990-04-01",{"$f":"IF(AND('Cash Flows'!$L1107<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1107,\"\")","v":""},{"$f":"IFERROR(IF(M1107=\"\",IF(AND(L1107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1107<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1107>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1107>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1107<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1107)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1107)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1107)=MONTH('Lease Option 1'!$D$13),YEAR($L1107)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1990-04-01",{"$f":"IF(AND('Cash Flows'!$L1107<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1107,\"\")","v":""},{"$f":"IFERROR(IF(T1107=\"\",IF(AND(S1107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1107<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1107>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1107>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1107<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1107)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1107)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1107)=MONTH('Lease Option 2'!$D$13),YEAR($L1107)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1107<$AB$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1107>='Ownership Option 1'!$D$25,Z1107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1107)=MONTH('Ownership Option 1'!$D$25),YEAR($L1107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1107+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1107+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1107)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1107)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1101:AE1106)>0,IF(OR(MONTH(Z1107)=6,MONTH(Z1107)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1107)=6,MONTH(Z1107)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1990-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1107<$AB$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1107>='Ownership Option 1'!$D$25,AK1107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1107+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1107+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1107)=6,MONTH(AK1107)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1107<$AB$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1107>='Ownership Option 1'!$D$25,AV1107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1107+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1107>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1107)=6,MONTH(AV1107)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1107<$AB$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1107>='Ownership Option 1'!$D$25,BG1107<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1107)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1107)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1107<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1107>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1107)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1107>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1107)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1107)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1107)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1107)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1107)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1107<$BV$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1107>='Ownership Option 2'!$D$25,BT1107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1107)=MONTH('Ownership Option 2'!$D25),YEAR($BT1107)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1107+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1107+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1107)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1107)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1101:BY1106)>0,IF(OR(MONTH(BT1107)=6,MONTH(BT1107)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1107)=6,MONTH(BT1107)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1107<$BV$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1107>='Ownership Option 2'!$D$25,CE1107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1107)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1107+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1107+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1107)=6,MONTH(CE1107)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1107<$BV$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1107>='Ownership Option 2'!$D$25,CP1107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1107)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1107+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1107>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1107)=6,MONTH(CP1107)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1107<$BV$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1107>='Ownership Option 2'!$D$25,DA1107<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1107)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1107)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1107<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1107>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1107)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1107)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1107>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1107)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1107)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1107)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1107)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1107)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1107<$DP$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1107>='Ownership Option 3'!$D$25,DN1107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1107+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1107+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1107)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1107)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1101:DS1106)>0,IF(OR(MONTH(DN1107)=6,MONTH(DN1107)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1107)=6,MONTH(DN1107)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1107<$DP$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1107>='Ownership Option 3'!$D$25,DY1107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1107)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1107+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1107+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1107)=6,MONTH(DY1107)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1107<$DP$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1107>='Ownership Option 3'!$D$25,EJ1107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1107)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1107+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1107>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1107)=6,MONTH(EJ1107)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1107)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1107)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1107<$DP$19,$I1107,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1107>='Ownership Option 3'!$D$25,EU1107<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1107)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1107)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1107<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1107>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1107)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1107)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1107>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1107)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1107)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1107)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1107)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1107)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1091,"1990-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1115)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1115))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1115)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1115))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1115)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1115))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1115)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1115))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1115)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1115))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1115>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1115)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1115)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1115)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1115))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1115))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1115-TODAY())/365.25))),\"\")","v":""},0,0,null,"1990-12-01",{"$f":"IF(AND('Cash Flows'!$L1115<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1115,\"\")","v":""},{"$f":"IFERROR(IF(M1115=\"\",IF(AND(L1115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1115<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1115>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1115>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1115<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1115)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1115)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1115)=MONTH('Lease Option 1'!$D$13),YEAR($L1115)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1990-12-01",{"$f":"IF(AND('Cash Flows'!$L1115<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1115,\"\")","v":""},{"$f":"IFERROR(IF(T1115=\"\",IF(AND(S1115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1115<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1115>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1115>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1115<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1115)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1115)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1115)=MONTH('Lease Option 2'!$D$13),YEAR($L1115)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1115<$AB$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1115>='Ownership Option 1'!$D$25,Z1115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1115)=MONTH('Ownership Option 1'!$D$25),YEAR($L1115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1115+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1115+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1115)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1115)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1109:AE1114)>0,IF(OR(MONTH(Z1115)=6,MONTH(Z1115)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1115)=6,MONTH(Z1115)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1990-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1115<$AB$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1115>='Ownership Option 1'!$D$25,AK1115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1115+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1115+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1115)=6,MONTH(AK1115)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1115<$AB$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1115>='Ownership Option 1'!$D$25,AV1115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1115+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1115>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1115)=6,MONTH(AV1115)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1115<$AB$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1115>='Ownership Option 1'!$D$25,BG1115<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1115)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1115)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1115<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1115>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1115)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1115>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1115)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1115)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1115)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1115)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1115)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1115<$BV$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1115>='Ownership Option 2'!$D$25,BT1115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1115)=MONTH('Ownership Option 2'!$D25),YEAR($BT1115)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1115+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1115+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1115)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1115)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1109:BY1114)>0,IF(OR(MONTH(BT1115)=6,MONTH(BT1115)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1115)=6,MONTH(BT1115)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1115<$BV$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1115>='Ownership Option 2'!$D$25,CE1115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1115)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1115+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1115+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1115)=6,MONTH(CE1115)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1115<$BV$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1115>='Ownership Option 2'!$D$25,CP1115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1115)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1115+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1115>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1115)=6,MONTH(CP1115)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1115<$BV$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1115>='Ownership Option 2'!$D$25,DA1115<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1115)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1115)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1115<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1115>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1115)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1115)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1115>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1115)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1115)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1115)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1115)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1115)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1990-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1115<$DP$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1115>='Ownership Option 3'!$D$25,DN1115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1115+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1115+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1115)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1115)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1109:DS1114)>0,IF(OR(MONTH(DN1115)=6,MONTH(DN1115)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1115)=6,MONTH(DN1115)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1115<$DP$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1115>='Ownership Option 3'!$D$25,DY1115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1115)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1115+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1115+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1115)=6,MONTH(DY1115)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1115<$DP$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1115>='Ownership Option 3'!$D$25,EJ1115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1115)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1115+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1115>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1115)=6,MONTH(EJ1115)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1115)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1115)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1990-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1115<$DP$19,$I1115,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1115>='Ownership Option 3'!$D$25,EU1115<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1115)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1115)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1115<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1115>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1115)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1115)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1115>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1115)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1115)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1115)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1115)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1115)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1092,"1991-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1116)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1116))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1116)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1116))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1116)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1116))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1116)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1116))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1116)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1116))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1116>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1116)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1116)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1116)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1116))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1116))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1116-TODAY())/365.25))),\"\")","v":""},0,0,null,"1991-01-01",{"$f":"IF(AND('Cash Flows'!$L1116<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1116,\"\")","v":""},{"$f":"IFERROR(IF(M1116=\"\",IF(AND(L1116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1116<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1116>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1116>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1116<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1116)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1116)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1116)=MONTH('Lease Option 1'!$D$13),YEAR($L1116)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1991-01-01",{"$f":"IF(AND('Cash Flows'!$L1116<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1116,\"\")","v":""},{"$f":"IFERROR(IF(T1116=\"\",IF(AND(S1116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1116<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1116>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1116>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1116<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1116)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1116)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1116)=MONTH('Lease Option 2'!$D$13),YEAR($L1116)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1116<$AB$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1116>='Ownership Option 1'!$D$25,Z1116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1116)=MONTH('Ownership Option 1'!$D$25),YEAR($L1116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1116+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1116+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1116)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1116)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1110:AE1115)>0,IF(OR(MONTH(Z1116)=6,MONTH(Z1116)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1116)=6,MONTH(Z1116)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1991-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1116<$AB$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1116>='Ownership Option 1'!$D$25,AK1116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1116+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1116+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1116)=6,MONTH(AK1116)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1116<$AB$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1116>='Ownership Option 1'!$D$25,AV1116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1116+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1116>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1116)=6,MONTH(AV1116)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1116<$AB$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1116>='Ownership Option 1'!$D$25,BG1116<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1116)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1116)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1116<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1116>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1116)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1116>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1116)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1116)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1116)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1116)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1116)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1116<$BV$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1116>='Ownership Option 2'!$D$25,BT1116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1116)=MONTH('Ownership Option 2'!$D25),YEAR($BT1116)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1116+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1116+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1116)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1116)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1110:BY1115)>0,IF(OR(MONTH(BT1116)=6,MONTH(BT1116)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1116)=6,MONTH(BT1116)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1116<$BV$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1116>='Ownership Option 2'!$D$25,CE1116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1116)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1116+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1116+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1116)=6,MONTH(CE1116)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1116<$BV$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1116>='Ownership Option 2'!$D$25,CP1116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1116)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1116+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1116>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1116)=6,MONTH(CP1116)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1116<$BV$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1116>='Ownership Option 2'!$D$25,DA1116<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1116)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1116)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1116<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1116>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1116)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1116)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1116>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1116)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1116)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1116)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1116)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1116)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1116<$DP$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1116>='Ownership Option 3'!$D$25,DN1116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1116+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1116+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1116)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1116)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1110:DS1115)>0,IF(OR(MONTH(DN1116)=6,MONTH(DN1116)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1116)=6,MONTH(DN1116)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1116<$DP$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1116>='Ownership Option 3'!$D$25,DY1116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1116)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1116+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1116+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1116)=6,MONTH(DY1116)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1116<$DP$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1116>='Ownership Option 3'!$D$25,EJ1116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1116)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1116+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1116>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1116)=6,MONTH(EJ1116)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1116)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1116)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1116<$DP$19,$I1116,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1116>='Ownership Option 3'!$D$25,EU1116<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1116)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1116)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1116<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1116>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1116)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1116)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1116>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1116)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1116)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1116)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1116)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1116)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1097,"1991-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1121)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1121))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1121)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1121))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1121)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1121))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1121)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1121))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1121)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1121))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1121>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1121)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1121)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1121)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1121))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1121))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1121-TODAY())/365.25))),\"\")","v":""},0,0,null,"1991-06-01",{"$f":"IF(AND('Cash Flows'!$L1121<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1121,\"\")","v":""},{"$f":"IFERROR(IF(M1121=\"\",IF(AND(L1121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1121<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1121>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1121>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1121<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1121)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1121)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1121)=MONTH('Lease Option 1'!$D$13),YEAR($L1121)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1991-06-01",{"$f":"IF(AND('Cash Flows'!$L1121<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1121,\"\")","v":""},{"$f":"IFERROR(IF(T1121=\"\",IF(AND(S1121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1121<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1121>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1121>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1121<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1121)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1121)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1121)=MONTH('Lease Option 2'!$D$13),YEAR($L1121)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1121<$AB$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1121>='Ownership Option 1'!$D$25,Z1121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1121)=MONTH('Ownership Option 1'!$D$25),YEAR($L1121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1121+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1121+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1121)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1121)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1115:AE1120)>0,IF(OR(MONTH(Z1121)=6,MONTH(Z1121)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1121)=6,MONTH(Z1121)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1991-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1121<$AB$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1121>='Ownership Option 1'!$D$25,AK1121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1121+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1121+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1121)=6,MONTH(AK1121)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1121<$AB$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1121>='Ownership Option 1'!$D$25,AV1121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1121+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1121>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1121)=6,MONTH(AV1121)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1121<$AB$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1121>='Ownership Option 1'!$D$25,BG1121<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1121)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1121)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1121<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1121>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1121)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1121>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1121)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1121)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1121)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1121)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1121)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1121<$BV$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1121>='Ownership Option 2'!$D$25,BT1121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1121)=MONTH('Ownership Option 2'!$D25),YEAR($BT1121)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1121+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1121+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1121)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1121)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1115:BY1120)>0,IF(OR(MONTH(BT1121)=6,MONTH(BT1121)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1121)=6,MONTH(BT1121)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1121<$BV$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1121>='Ownership Option 2'!$D$25,CE1121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1121)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1121+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1121+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1121)=6,MONTH(CE1121)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1121<$BV$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1121>='Ownership Option 2'!$D$25,CP1121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1121)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1121+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1121>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1121)=6,MONTH(CP1121)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1121<$BV$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1121>='Ownership Option 2'!$D$25,DA1121<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1121)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1121)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1121<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1121>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1121)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1121)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1121>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1121)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1121)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1121)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1121)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1121)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1121<$DP$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1121>='Ownership Option 3'!$D$25,DN1121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1121+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1121+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1121)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1121)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1115:DS1120)>0,IF(OR(MONTH(DN1121)=6,MONTH(DN1121)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1121)=6,MONTH(DN1121)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1121<$DP$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1121>='Ownership Option 3'!$D$25,DY1121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1121)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1121+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1121+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1121)=6,MONTH(DY1121)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1121<$DP$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1121>='Ownership Option 3'!$D$25,EJ1121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1121)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1121+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1121>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1121)=6,MONTH(EJ1121)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1121)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1121)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1121<$DP$19,$I1121,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1121>='Ownership Option 3'!$D$25,EU1121<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1121)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1121)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1121<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1121>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1121)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1121)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1121>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1121)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1121)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1121)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1121)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1121)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1102,"1991-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1126)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1126))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1126)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1126))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1126)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1126))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1126)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1126))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1126)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1126))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1126>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1126)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1126)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1126)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1126))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1126))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1126-TODAY())/365.25))),\"\")","v":""},0,0,null,"1991-11-01",{"$f":"IF(AND('Cash Flows'!$L1126<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1126,\"\")","v":""},{"$f":"IFERROR(IF(M1126=\"\",IF(AND(L1126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1126<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1126>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1126>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1126<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1126)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1126)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1126)=MONTH('Lease Option 1'!$D$13),YEAR($L1126)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1991-11-01",{"$f":"IF(AND('Cash Flows'!$L1126<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1126,\"\")","v":""},{"$f":"IFERROR(IF(T1126=\"\",IF(AND(S1126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1126<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1126>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1126>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1126<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1126)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1126)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1126)=MONTH('Lease Option 2'!$D$13),YEAR($L1126)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1126<$AB$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1126>='Ownership Option 1'!$D$25,Z1126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1126)=MONTH('Ownership Option 1'!$D$25),YEAR($L1126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1126+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1126+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1126)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1126)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1120:AE1125)>0,IF(OR(MONTH(Z1126)=6,MONTH(Z1126)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1126)=6,MONTH(Z1126)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1991-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1126<$AB$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1126>='Ownership Option 1'!$D$25,AK1126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1126+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1126+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1126)=6,MONTH(AK1126)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1126<$AB$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1126>='Ownership Option 1'!$D$25,AV1126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1126+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1126>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1126)=6,MONTH(AV1126)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1126<$AB$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1126>='Ownership Option 1'!$D$25,BG1126<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1126)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1126)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1126<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1126>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1126)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1126>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1126)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1126)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1126)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1126)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1126)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1126<$BV$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1126>='Ownership Option 2'!$D$25,BT1126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1126)=MONTH('Ownership Option 2'!$D25),YEAR($BT1126)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1126+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1126+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1126)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1126)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1120:BY1125)>0,IF(OR(MONTH(BT1126)=6,MONTH(BT1126)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1126)=6,MONTH(BT1126)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1126<$BV$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1126>='Ownership Option 2'!$D$25,CE1126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1126)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1126+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1126+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1126)=6,MONTH(CE1126)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1126<$BV$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1126>='Ownership Option 2'!$D$25,CP1126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1126)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1126+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1126>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1126)=6,MONTH(CP1126)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1126<$BV$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1126>='Ownership Option 2'!$D$25,DA1126<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1126)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1126)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1126<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1126>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1126)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1126)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1126>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1126)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1126)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1126)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1126)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1126)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1991-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1126<$DP$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1126>='Ownership Option 3'!$D$25,DN1126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1126+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1126+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1126)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1126)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1120:DS1125)>0,IF(OR(MONTH(DN1126)=6,MONTH(DN1126)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1126)=6,MONTH(DN1126)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1126<$DP$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1126>='Ownership Option 3'!$D$25,DY1126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1126)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1126+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1126+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1126)=6,MONTH(DY1126)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1126<$DP$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1126>='Ownership Option 3'!$D$25,EJ1126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1126)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1126+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1126>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1126)=6,MONTH(EJ1126)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1126)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1126)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1991-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1126<$DP$19,$I1126,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1126>='Ownership Option 3'!$D$25,EU1126<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1126)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1126)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1126<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1126>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1126)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1126)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1126>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1126)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1126)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1126)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1126)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1126)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1107,"1992-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1131)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1131))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1131)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1131))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1131)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1131))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1131)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1131))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1131)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1131))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1131>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1131)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1131)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1131)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1131))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1131))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1131-TODAY())/365.25))),\"\")","v":""},0,0,null,"1992-04-01",{"$f":"IF(AND('Cash Flows'!$L1131<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1131,\"\")","v":""},{"$f":"IFERROR(IF(M1131=\"\",IF(AND(L1131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1131<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1131>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1131>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1131<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1131)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1131)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1131)=MONTH('Lease Option 1'!$D$13),YEAR($L1131)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1992-04-01",{"$f":"IF(AND('Cash Flows'!$L1131<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1131,\"\")","v":""},{"$f":"IFERROR(IF(T1131=\"\",IF(AND(S1131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1131<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1131>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1131>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1131<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1131)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1131)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1131)=MONTH('Lease Option 2'!$D$13),YEAR($L1131)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1131<$AB$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1131>='Ownership Option 1'!$D$25,Z1131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1131)=MONTH('Ownership Option 1'!$D$25),YEAR($L1131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1131+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1131+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1131)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1131)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1125:AE1130)>0,IF(OR(MONTH(Z1131)=6,MONTH(Z1131)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1131)=6,MONTH(Z1131)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1992-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1131<$AB$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1131>='Ownership Option 1'!$D$25,AK1131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1131+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1131+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1131)=6,MONTH(AK1131)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1131<$AB$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1131>='Ownership Option 1'!$D$25,AV1131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1131+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1131>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1131)=6,MONTH(AV1131)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1131<$AB$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1131>='Ownership Option 1'!$D$25,BG1131<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1131)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1131)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1131<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1131>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1131)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1131>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1131)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1131)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1131)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1131)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1131)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1992-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1131<$BV$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1131>='Ownership Option 2'!$D$25,BT1131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1131)=MONTH('Ownership Option 2'!$D25),YEAR($BT1131)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1131+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1131+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1131)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1131)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1125:BY1130)>0,IF(OR(MONTH(BT1131)=6,MONTH(BT1131)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1131)=6,MONTH(BT1131)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1131<$BV$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1131>='Ownership Option 2'!$D$25,CE1131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1131)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1131+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1131+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1131)=6,MONTH(CE1131)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1131<$BV$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1131>='Ownership Option 2'!$D$25,CP1131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1131)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1131+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1131>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1131)=6,MONTH(CP1131)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1131<$BV$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1131>='Ownership Option 2'!$D$25,DA1131<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1131)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1131)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1131<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1131>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1131)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1131)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1131>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1131)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1131)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1131)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1131)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1131)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1992-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1131<$DP$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1131>='Ownership Option 3'!$D$25,DN1131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1131+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1131+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1131)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1131)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1125:DS1130)>0,IF(OR(MONTH(DN1131)=6,MONTH(DN1131)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1131)=6,MONTH(DN1131)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1131<$DP$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1131>='Ownership Option 3'!$D$25,DY1131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1131)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1131+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1131+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1131)=6,MONTH(DY1131)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1131<$DP$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1131>='Ownership Option 3'!$D$25,EJ1131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1131)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1131+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1131>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1131)=6,MONTH(EJ1131)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1131)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1131)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1131<$DP$19,$I1131,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1131>='Ownership Option 3'!$D$25,EU1131<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1131)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1131)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1131<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1131>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1131)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1131)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1131>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1131)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1131)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1131)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1131)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1131)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1108,"1992-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1132)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1132))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1132)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1132))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1132)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1132))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1132)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1132))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1132)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1132))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1132>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1132)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1132)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1132)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1132))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1132))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1132-TODAY())/365.25))),\"\")","v":""},0,0,null,"1992-05-01",{"$f":"IF(AND('Cash Flows'!$L1132<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1132,\"\")","v":""},{"$f":"IFERROR(IF(M1132=\"\",IF(AND(L1132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1132<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1132>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1132>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1132<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1132)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1132)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1132)=MONTH('Lease Option 1'!$D$13),YEAR($L1132)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1992-05-01",{"$f":"IF(AND('Cash Flows'!$L1132<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1132,\"\")","v":""},{"$f":"IFERROR(IF(T1132=\"\",IF(AND(S1132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1132<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1132>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1132>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1132<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1132)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1132)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1132)=MONTH('Lease Option 2'!$D$13),YEAR($L1132)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1132<$AB$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1132>='Ownership Option 1'!$D$25,Z1132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1132)=MONTH('Ownership Option 1'!$D$25),YEAR($L1132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1132+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1132+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1132)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1132)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1126:AE1131)>0,IF(OR(MONTH(Z1132)=6,MONTH(Z1132)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1132)=6,MONTH(Z1132)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1992-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1132<$AB$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1132>='Ownership Option 1'!$D$25,AK1132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1132+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1132+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1132)=6,MONTH(AK1132)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1132<$AB$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1132>='Ownership Option 1'!$D$25,AV1132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1132+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1132>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1132)=6,MONTH(AV1132)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1132<$AB$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1132>='Ownership Option 1'!$D$25,BG1132<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1132)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1132)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1132<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1132>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1132)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1132>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1132)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1132)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1132)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1132)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1132)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1992-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1132<$BV$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1132>='Ownership Option 2'!$D$25,BT1132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1132)=MONTH('Ownership Option 2'!$D25),YEAR($BT1132)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1132+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1132+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1132)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1132)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1126:BY1131)>0,IF(OR(MONTH(BT1132)=6,MONTH(BT1132)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1132)=6,MONTH(BT1132)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1132<$BV$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1132>='Ownership Option 2'!$D$25,CE1132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1132)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1132+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1132+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1132)=6,MONTH(CE1132)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1132<$BV$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1132>='Ownership Option 2'!$D$25,CP1132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1132)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1132+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1132>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1132)=6,MONTH(CP1132)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1132<$BV$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1132>='Ownership Option 2'!$D$25,DA1132<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1132)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1132)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1132<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1132>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1132)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1132)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1132>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1132)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1132)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1132)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1132)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1132)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1992-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1132<$DP$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1132>='Ownership Option 3'!$D$25,DN1132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1132+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1132+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1132)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1132)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1126:DS1131)>0,IF(OR(MONTH(DN1132)=6,MONTH(DN1132)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1132)=6,MONTH(DN1132)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1132<$DP$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1132>='Ownership Option 3'!$D$25,DY1132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1132)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1132+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1132+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1132)=6,MONTH(DY1132)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1132<$DP$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1132>='Ownership Option 3'!$D$25,EJ1132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1132)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1132+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1132>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1132)=6,MONTH(EJ1132)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1132)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1132)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1132<$DP$19,$I1132,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1132>='Ownership Option 3'!$D$25,EU1132<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1132)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1132)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1132<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1132>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1132)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1132)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1132>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1132)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1132)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1132)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1132)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1132)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1113,"1992-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1137)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1137))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1137)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1137))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1137)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1137))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1137)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1137))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1137)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1137))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1137>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1137)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1137)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1137)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1137))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1137))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1137-TODAY())/365.25))),\"\")","v":""},0,0,null,"1992-10-01",{"$f":"IF(AND('Cash Flows'!$L1137<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1137,\"\")","v":""},{"$f":"IFERROR(IF(M1137=\"\",IF(AND(L1137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1137<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1137>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1137>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1137<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1137)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1137)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1137)=MONTH('Lease Option 1'!$D$13),YEAR($L1137)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1992-10-01",{"$f":"IF(AND('Cash Flows'!$L1137<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1137,\"\")","v":""},{"$f":"IFERROR(IF(T1137=\"\",IF(AND(S1137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1137<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1137>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1137>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1137<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1137)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1137)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1137)=MONTH('Lease Option 2'!$D$13),YEAR($L1137)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1137<$AB$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1137>='Ownership Option 1'!$D$25,Z1137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1137)=MONTH('Ownership Option 1'!$D$25),YEAR($L1137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1137+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1137+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1137)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1137)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1131:AE1136)>0,IF(OR(MONTH(Z1137)=6,MONTH(Z1137)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1137)=6,MONTH(Z1137)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1992-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1137<$AB$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1137>='Ownership Option 1'!$D$25,AK1137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1137+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1137+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1137)=6,MONTH(AK1137)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1137<$AB$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1137>='Ownership Option 1'!$D$25,AV1137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1137+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1137>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1137)=6,MONTH(AV1137)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1137<$AB$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1137>='Ownership Option 1'!$D$25,BG1137<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1137)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1137)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1137<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1137>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1137)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1137>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1137)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1137)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1137)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1137)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1137)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1992-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1137<$BV$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1137>='Ownership Option 2'!$D$25,BT1137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1137)=MONTH('Ownership Option 2'!$D25),YEAR($BT1137)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1137+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1137+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1137)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1137)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1131:BY1136)>0,IF(OR(MONTH(BT1137)=6,MONTH(BT1137)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1137)=6,MONTH(BT1137)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1137<$BV$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1137>='Ownership Option 2'!$D$25,CE1137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1137)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1137+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1137+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1137)=6,MONTH(CE1137)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1137<$BV$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1137>='Ownership Option 2'!$D$25,CP1137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1137)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1137+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1137>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1137)=6,MONTH(CP1137)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1137<$BV$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1137>='Ownership Option 2'!$D$25,DA1137<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1137)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1137)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},{"$f":"IFERROR(SUM(DB1137:DD1137),\"\")","v":0},{"$f":"IF(AND(DA1137<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1137>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1137)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1137)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1137>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1137)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1137)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1137)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1137)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1137)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},{"$f":"IFERROR(SUM(DE1137:DH1137),\"\")","v":0},{"$f":"DI1137/(1+((1+$D$6)^(1/12))-1)^$A1137","v":0},null,null,null,"1992-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1137<$DP$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1137>='Ownership Option 3'!$D$25,DN1137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1137+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1137+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1137)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1137)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1131:DS1136)>0,IF(OR(MONTH(DN1137)=6,MONTH(DN1137)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1137)=6,MONTH(DN1137)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1137<$DP$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1137>='Ownership Option 3'!$D$25,DY1137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1137)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1137+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1137+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1137)=6,MONTH(DY1137)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1137<$DP$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1137>='Ownership Option 3'!$D$25,EJ1137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1137)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1137+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1137>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1137)=6,MONTH(EJ1137)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1137)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1137)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1992-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1137<$DP$19,$I1137,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1137>='Ownership Option 3'!$D$25,EU1137<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1137)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1137)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1137<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1137>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1137)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1137)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1137>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1137)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1137)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1137)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1137)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1137)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1118,"1993-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1142)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1142))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1142)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1142))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1142)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1142))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1142)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1142))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1142)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1142))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1142>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1142)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1142)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1142)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1142))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1142))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1142-TODAY())/365.25))),\"\")","v":""},0,0,null,"1993-03-01",{"$f":"IF(AND('Cash Flows'!$L1142<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1142,\"\")","v":""},{"$f":"IFERROR(IF(M1142=\"\",IF(AND(L1142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1142<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1142>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1142>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1142<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1142)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1142)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1142)=MONTH('Lease Option 1'!$D$13),YEAR($L1142)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1993-03-01",{"$f":"IF(AND('Cash Flows'!$L1142<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1142,\"\")","v":""},{"$f":"IFERROR(IF(T1142=\"\",IF(AND(S1142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1142<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1142>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1142>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1142<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1142)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1142)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1142)=MONTH('Lease Option 2'!$D$13),YEAR($L1142)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1142<$AB$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1142>='Ownership Option 1'!$D$25,Z1142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1142)=MONTH('Ownership Option 1'!$D$25),YEAR($L1142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1142+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1142+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1142)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1142)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1136:AE1141)>0,IF(OR(MONTH(Z1142)=6,MONTH(Z1142)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1142)=6,MONTH(Z1142)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1993-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1142<$AB$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1142>='Ownership Option 1'!$D$25,AK1142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1142+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1142+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1142)=6,MONTH(AK1142)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1142<$AB$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1142>='Ownership Option 1'!$D$25,AV1142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1142+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1142>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1142)=6,MONTH(AV1142)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1142<$AB$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1142>='Ownership Option 1'!$D$25,BG1142<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1142)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1142)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1142<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1142>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1142)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1142>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1142)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1142)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1142)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1142)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1142)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1993-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1142<$BV$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1142>='Ownership Option 2'!$D$25,BT1142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1142)=MONTH('Ownership Option 2'!$D25),YEAR($BT1142)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1142+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1142+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1142)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1142)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1136:BY1141)>0,IF(OR(MONTH(BT1142)=6,MONTH(BT1142)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1142)=6,MONTH(BT1142)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1142<$BV$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1142>='Ownership Option 2'!$D$25,CE1142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1142)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1142+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1142+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1142)=6,MONTH(CE1142)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1142<$BV$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1142>='Ownership Option 2'!$D$25,CP1142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1142)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1142+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1142>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1142)=6,MONTH(CP1142)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1142<$BV$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1142>='Ownership Option 2'!$D$25,DA1142<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1142)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1142)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1142<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1142>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1142)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1142)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1142>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1142)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1142)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1142)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1142)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1142)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1993-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1142<$DP$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1142>='Ownership Option 3'!$D$25,DN1142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1142+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1142+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1142)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1142)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1136:DS1141)>0,IF(OR(MONTH(DN1142)=6,MONTH(DN1142)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1142)=6,MONTH(DN1142)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1142<$DP$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1142>='Ownership Option 3'!$D$25,DY1142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1142)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1142+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1142+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1142)=6,MONTH(DY1142)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1142<$DP$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1142>='Ownership Option 3'!$D$25,EJ1142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1142)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1142+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1142>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1142)=6,MONTH(EJ1142)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1142)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1142)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1142<$DP$19,$I1142,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1142>='Ownership Option 3'!$D$25,EU1142<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1142)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1142)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1142<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1142>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1142)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1142)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1142>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1142)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1142)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1142)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1142)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1142)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1123,"1993-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1147)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1147))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1147)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1147))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1147)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1147))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1147)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1147))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1147)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1147))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1147>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1147)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1147)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1147)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1147))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1147))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1147-TODAY())/365.25))),\"\")","v":""},0,0,null,"1993-08-01",{"$f":"IF(AND('Cash Flows'!$L1147<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1147,\"\")","v":""},{"$f":"IFERROR(IF(M1147=\"\",IF(AND(L1147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1147<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1147>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1147>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1147<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1147)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1147)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1147)=MONTH('Lease Option 1'!$D$13),YEAR($L1147)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1993-08-01",{"$f":"IF(AND('Cash Flows'!$L1147<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1147,\"\")","v":""},{"$f":"IFERROR(IF(T1147=\"\",IF(AND(S1147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1147<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1147>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1147>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1147<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1147)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1147)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1147)=MONTH('Lease Option 2'!$D$13),YEAR($L1147)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1147<$AB$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1147>='Ownership Option 1'!$D$25,Z1147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1147)=MONTH('Ownership Option 1'!$D$25),YEAR($L1147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1147+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1147+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1147)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1147)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1141:AE1146)>0,IF(OR(MONTH(Z1147)=6,MONTH(Z1147)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1147)=6,MONTH(Z1147)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1993-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1147<$AB$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1147>='Ownership Option 1'!$D$25,AK1147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1147+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1147+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1147)=6,MONTH(AK1147)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1147<$AB$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1147>='Ownership Option 1'!$D$25,AV1147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1147+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1147>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1147)=6,MONTH(AV1147)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1147<$AB$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1147>='Ownership Option 1'!$D$25,BG1147<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1147)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1147)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1147<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1147>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1147)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1147>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1147)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1147)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1147)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1147)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1147)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1993-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1147<$BV$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1147>='Ownership Option 2'!$D$25,BT1147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1147)=MONTH('Ownership Option 2'!$D25),YEAR($BT1147)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1147+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1147+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1147)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1147)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1141:BY1146)>0,IF(OR(MONTH(BT1147)=6,MONTH(BT1147)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1147)=6,MONTH(BT1147)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1147<$BV$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1147>='Ownership Option 2'!$D$25,CE1147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1147)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1147+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1147+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1147)=6,MONTH(CE1147)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1147<$BV$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1147>='Ownership Option 2'!$D$25,CP1147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1147)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1147+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1147>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1147)=6,MONTH(CP1147)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1147<$BV$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1147>='Ownership Option 2'!$D$25,DA1147<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1147)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1147)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1147<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1147>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1147)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1147)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1147>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1147)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1147)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1147)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1147)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1147)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1993-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1147<$DP$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1147>='Ownership Option 3'!$D$25,DN1147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1147+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1147+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1147)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1147)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1141:DS1146)>0,IF(OR(MONTH(DN1147)=6,MONTH(DN1147)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1147)=6,MONTH(DN1147)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1147<$DP$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1147>='Ownership Option 3'!$D$25,DY1147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1147)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1147+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1147+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1147)=6,MONTH(DY1147)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1147<$DP$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1147>='Ownership Option 3'!$D$25,EJ1147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1147)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1147+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1147>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1147)=6,MONTH(EJ1147)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1147)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1147)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1993-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1147<$DP$19,$I1147,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1147>='Ownership Option 3'!$D$25,EU1147<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1147)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1147)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1147<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1147>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1147)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1147)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1147>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1147)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1147)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1147)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1147)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1147)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1128,"1994-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1152)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1152))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1152)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1152))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1152)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1152))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1152)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1152))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1152)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1152))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1152>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1152)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1152)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1152)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1152))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1152))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1152-TODAY())/365.25))),\"\")","v":""},0,0,null,"1994-01-01",{"$f":"IF(AND('Cash Flows'!$L1152<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1152,\"\")","v":""},{"$f":"IFERROR(IF(M1152=\"\",IF(AND(L1152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1152<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1152>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1152>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1152<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1152)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1152)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1152)=MONTH('Lease Option 1'!$D$13),YEAR($L1152)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1994-01-01",{"$f":"IF(AND('Cash Flows'!$L1152<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1152,\"\")","v":""},{"$f":"IFERROR(IF(T1152=\"\",IF(AND(S1152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1152<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1152>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1152>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1152<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1152)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1152)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1152)=MONTH('Lease Option 2'!$D$13),YEAR($L1152)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1152<$AB$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1152>='Ownership Option 1'!$D$25,Z1152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1152)=MONTH('Ownership Option 1'!$D$25),YEAR($L1152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1152+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1152+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1152)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1152)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1146:AE1151)>0,IF(OR(MONTH(Z1152)=6,MONTH(Z1152)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1152)=6,MONTH(Z1152)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1994-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1152<$AB$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1152>='Ownership Option 1'!$D$25,AK1152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1152+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1152+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1152)=6,MONTH(AK1152)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1152<$AB$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1152>='Ownership Option 1'!$D$25,AV1152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1152+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1152>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1152)=6,MONTH(AV1152)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1152<$AB$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1152>='Ownership Option 1'!$D$25,BG1152<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1152)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1152)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1152<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1152>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1152)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1152>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1152)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1152)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1152)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1152)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1152)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1152<$BV$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1152>='Ownership Option 2'!$D$25,BT1152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1152)=MONTH('Ownership Option 2'!$D25),YEAR($BT1152)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1152+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1152+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1152)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1152)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1146:BY1151)>0,IF(OR(MONTH(BT1152)=6,MONTH(BT1152)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1152)=6,MONTH(BT1152)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1152<$BV$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1152>='Ownership Option 2'!$D$25,CE1152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1152)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1152+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1152+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1152)=6,MONTH(CE1152)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1152<$BV$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1152>='Ownership Option 2'!$D$25,CP1152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1152)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1152+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1152>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1152)=6,MONTH(CP1152)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1152<$BV$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1152>='Ownership Option 2'!$D$25,DA1152<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1152)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1152)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1152<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1152>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1152)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1152)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1152>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1152)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1152)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1152)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1152)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1152)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1152<$DP$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1152>='Ownership Option 3'!$D$25,DN1152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1152+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1152+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1152)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1152)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1146:DS1151)>0,IF(OR(MONTH(DN1152)=6,MONTH(DN1152)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1152)=6,MONTH(DN1152)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1152<$DP$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1152>='Ownership Option 3'!$D$25,DY1152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1152)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1152+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1152+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1152)=6,MONTH(DY1152)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1152<$DP$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1152>='Ownership Option 3'!$D$25,EJ1152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1152)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1152+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1152>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1152)=6,MONTH(EJ1152)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1152)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1152)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1152<$DP$19,$I1152,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1152>='Ownership Option 3'!$D$25,EU1152<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1152)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1152)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1152<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1152>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1152)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1152)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1152>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1152)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1152)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1152)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1152)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1152)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1130,"1994-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1154)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1154))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1154)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1154))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1154)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1154))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1154)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1154))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1154)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1154))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1154>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1154)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1154)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1154)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1154))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1154))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1154-TODAY())/365.25))),\"\")","v":""},0,0,null,"1994-03-01",{"$f":"IF(AND('Cash Flows'!$L1154<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1154,\"\")","v":""},{"$f":"IFERROR(IF(M1154=\"\",IF(AND(L1154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1154<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1154>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1154>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1154<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1154)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1154)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1154)=MONTH('Lease Option 1'!$D$13),YEAR($L1154)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1994-03-01",{"$f":"IF(AND('Cash Flows'!$L1154<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1154,\"\")","v":""},{"$f":"IFERROR(IF(T1154=\"\",IF(AND(S1154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1154<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1154>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1154>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1154<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1154)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1154)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1154)=MONTH('Lease Option 2'!$D$13),YEAR($L1154)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1154<$AB$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1154>='Ownership Option 1'!$D$25,Z1154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1154)=MONTH('Ownership Option 1'!$D$25),YEAR($L1154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1154+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1154+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1154)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1154)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1148:AE1153)>0,IF(OR(MONTH(Z1154)=6,MONTH(Z1154)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1154)=6,MONTH(Z1154)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1994-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1154<$AB$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1154>='Ownership Option 1'!$D$25,AK1154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1154+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1154+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1154)=6,MONTH(AK1154)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1154<$AB$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1154>='Ownership Option 1'!$D$25,AV1154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1154+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1154>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1154)=6,MONTH(AV1154)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1154<$AB$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1154>='Ownership Option 1'!$D$25,BG1154<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1154)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1154)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1154<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1154>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1154)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1154>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1154)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1154)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1154)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1154)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1154)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1154<$BV$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1154>='Ownership Option 2'!$D$25,BT1154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1154)=MONTH('Ownership Option 2'!$D25),YEAR($BT1154)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1154+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1154+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1154)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1154)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1148:BY1153)>0,IF(OR(MONTH(BT1154)=6,MONTH(BT1154)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1154)=6,MONTH(BT1154)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1154<$BV$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1154>='Ownership Option 2'!$D$25,CE1154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1154)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1154+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1154+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1154)=6,MONTH(CE1154)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1154<$BV$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1154>='Ownership Option 2'!$D$25,CP1154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1154)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1154+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1154>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1154)=6,MONTH(CP1154)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1154<$BV$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1154>='Ownership Option 2'!$D$25,DA1154<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1154)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1154)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1154<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1154>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1154)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1154)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1154>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1154)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1154)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1154)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1154)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1154)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1154<$DP$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1154>='Ownership Option 3'!$D$25,DN1154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1154+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1154+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1154)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1154)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1148:DS1153)>0,IF(OR(MONTH(DN1154)=6,MONTH(DN1154)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1154)=6,MONTH(DN1154)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1154<$DP$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1154>='Ownership Option 3'!$D$25,DY1154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1154)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1154+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1154+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1154)=6,MONTH(DY1154)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1154<$DP$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1154>='Ownership Option 3'!$D$25,EJ1154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1154)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1154+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1154>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1154)=6,MONTH(EJ1154)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1154)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1154)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1154<$DP$19,$I1154,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1154>='Ownership Option 3'!$D$25,EU1154<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1154)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1154)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1154<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1154>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1154)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1154)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1154>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1154)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1154)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1154)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1154)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1154)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1135,"1994-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1159)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1159))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1159)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1159))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1159)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1159))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1159)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1159))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1159)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1159))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1159>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1159)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1159)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1159)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1159))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1159))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1159-TODAY())/365.25))),\"\")","v":""},0,0,null,"1994-08-01",{"$f":"IF(AND('Cash Flows'!$L1159<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1159,\"\")","v":""},{"$f":"IFERROR(IF(M1159=\"\",IF(AND(L1159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1159<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1159>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1159>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1159<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1159)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1159)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1159)=MONTH('Lease Option 1'!$D$13),YEAR($L1159)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1994-08-01",{"$f":"IF(AND('Cash Flows'!$L1159<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1159,\"\")","v":""},{"$f":"IFERROR(IF(T1159=\"\",IF(AND(S1159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1159<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1159>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1159>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1159<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1159)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1159)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1159)=MONTH('Lease Option 2'!$D$13),YEAR($L1159)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1159<$AB$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1159>='Ownership Option 1'!$D$25,Z1159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1159)=MONTH('Ownership Option 1'!$D$25),YEAR($L1159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1159+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1159+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1159)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1159)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1153:AE1158)>0,IF(OR(MONTH(Z1159)=6,MONTH(Z1159)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1159)=6,MONTH(Z1159)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1994-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1159<$AB$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1159>='Ownership Option 1'!$D$25,AK1159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1159+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1159+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1159)=6,MONTH(AK1159)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1159<$AB$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1159>='Ownership Option 1'!$D$25,AV1159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1159+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1159>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1159)=6,MONTH(AV1159)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1159<$AB$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1159>='Ownership Option 1'!$D$25,BG1159<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1159)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1159)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1159<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1159>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1159)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1159>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1159)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1159)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1159)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1159)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1159)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1159<$BV$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1159>='Ownership Option 2'!$D$25,BT1159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1159)=MONTH('Ownership Option 2'!$D25),YEAR($BT1159)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1159+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1159+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1159)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1159)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1153:BY1158)>0,IF(OR(MONTH(BT1159)=6,MONTH(BT1159)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1159)=6,MONTH(BT1159)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1159<$BV$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1159>='Ownership Option 2'!$D$25,CE1159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1159)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1159+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1159+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1159)=6,MONTH(CE1159)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1159<$BV$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1159>='Ownership Option 2'!$D$25,CP1159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1159)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1159+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1159>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1159)=6,MONTH(CP1159)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1159<$BV$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1159>='Ownership Option 2'!$D$25,DA1159<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1159)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1159)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1159<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1159>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1159)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1159)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1159>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1159)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1159)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1159)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1159)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1159)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1994-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1159<$DP$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1159>='Ownership Option 3'!$D$25,DN1159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1159+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1159+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1159)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1159)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1153:DS1158)>0,IF(OR(MONTH(DN1159)=6,MONTH(DN1159)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1159)=6,MONTH(DN1159)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1159<$DP$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1159>='Ownership Option 3'!$D$25,DY1159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1159)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1159+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1159+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1159)=6,MONTH(DY1159)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1159<$DP$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1159>='Ownership Option 3'!$D$25,EJ1159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1159)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1159+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1159>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1159)=6,MONTH(EJ1159)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1159)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1159)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1994-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1159<$DP$19,$I1159,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1159>='Ownership Option 3'!$D$25,EU1159<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1159)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1159)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1159<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1159>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1159)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1159)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1159>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1159)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1159)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1159)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1159)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1159)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1140,"1995-01-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1164)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1164))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1164)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1164))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1164)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1164))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1164)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1164))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1164)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1164))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1164>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1164)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1164)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1164)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1164))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1164))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1164-TODAY())/365.25))),\"\")","v":""},0,0,null,"1995-01-01",{"$f":"IF(AND('Cash Flows'!$L1164<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1164,\"\")","v":""},{"$f":"IFERROR(IF(M1164=\"\",IF(AND(L1164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1164<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1164>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1164>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1164<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1164)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1164)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1164)=MONTH('Lease Option 1'!$D$13),YEAR($L1164)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1995-01-01",{"$f":"IF(AND('Cash Flows'!$L1164<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1164,\"\")","v":""},{"$f":"IFERROR(IF(T1164=\"\",IF(AND(S1164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1164<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1164>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1164>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1164<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1164)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1164)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1164)=MONTH('Lease Option 2'!$D$13),YEAR($L1164)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1164<$AB$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1164>='Ownership Option 1'!$D$25,Z1164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1164)=MONTH('Ownership Option 1'!$D$25),YEAR($L1164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1164+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1164+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1164)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1164)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1158:AE1163)>0,IF(OR(MONTH(Z1164)=6,MONTH(Z1164)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1164)=6,MONTH(Z1164)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1995-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1164<$AB$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1164>='Ownership Option 1'!$D$25,AK1164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1164+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1164+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1164)=6,MONTH(AK1164)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1164<$AB$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1164>='Ownership Option 1'!$D$25,AV1164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1164+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1164>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1164)=6,MONTH(AV1164)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1164<$AB$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1164>='Ownership Option 1'!$D$25,BG1164<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1164)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1164)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1164<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1164>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1164)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1164>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1164)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1164)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1164)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1164)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1164)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1164<$BV$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1164>='Ownership Option 2'!$D$25,BT1164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1164)=MONTH('Ownership Option 2'!$D25),YEAR($BT1164)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1164+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1164+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1164)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1164)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1158:BY1163)>0,IF(OR(MONTH(BT1164)=6,MONTH(BT1164)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1164)=6,MONTH(BT1164)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1164<$BV$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1164>='Ownership Option 2'!$D$25,CE1164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1164)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1164+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1164+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1164)=6,MONTH(CE1164)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1164<$BV$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1164>='Ownership Option 2'!$D$25,CP1164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1164)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1164+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1164>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1164)=6,MONTH(CP1164)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1164<$BV$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1164>='Ownership Option 2'!$D$25,DA1164<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1164)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1164)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1164<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1164>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1164)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1164)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1164>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1164)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1164)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1164)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1164)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1164)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1164<$DP$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1164>='Ownership Option 3'!$D$25,DN1164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1164+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1164+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1164)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1164)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1158:DS1163)>0,IF(OR(MONTH(DN1164)=6,MONTH(DN1164)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1164)=6,MONTH(DN1164)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1164<$DP$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1164>='Ownership Option 3'!$D$25,DY1164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1164)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1164+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1164+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1164)=6,MONTH(DY1164)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1164<$DP$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1164>='Ownership Option 3'!$D$25,EJ1164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1164)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1164+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1164>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1164)=6,MONTH(EJ1164)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1164)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1164)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-01-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1164<$DP$19,$I1164,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1164>='Ownership Option 3'!$D$25,EU1164<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1164)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1164)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1164<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1164>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1164)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1164)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1164>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1164)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1164)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1164)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1164)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1164)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1141,"1995-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1165)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1165))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1165)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1165))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1165)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1165))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1165)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1165))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1165)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1165))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1165>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1165)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1165)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1165)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1165))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1165))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1165-TODAY())/365.25))),\"\")","v":""},0,0,null,"1995-02-01",{"$f":"IF(AND('Cash Flows'!$L1165<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1165,\"\")","v":""},{"$f":"IFERROR(IF(M1165=\"\",IF(AND(L1165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1165<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1165>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1165>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1165<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1165)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1165)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1165)=MONTH('Lease Option 1'!$D$13),YEAR($L1165)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1995-02-01",{"$f":"IF(AND('Cash Flows'!$L1165<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1165,\"\")","v":""},{"$f":"IFERROR(IF(T1165=\"\",IF(AND(S1165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1165<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1165>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1165>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1165<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1165)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1165)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1165)=MONTH('Lease Option 2'!$D$13),YEAR($L1165)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1165<$AB$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1165>='Ownership Option 1'!$D$25,Z1165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1165)=MONTH('Ownership Option 1'!$D$25),YEAR($L1165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1165+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1165+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1165)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1165)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1159:AE1164)>0,IF(OR(MONTH(Z1165)=6,MONTH(Z1165)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1165)=6,MONTH(Z1165)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1995-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1165<$AB$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1165>='Ownership Option 1'!$D$25,AK1165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1165+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1165+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1165)=6,MONTH(AK1165)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1165<$AB$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1165>='Ownership Option 1'!$D$25,AV1165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1165+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1165>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1165)=6,MONTH(AV1165)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1165<$AB$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1165>='Ownership Option 1'!$D$25,BG1165<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1165)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1165)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1165<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1165>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1165)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1165>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1165)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1165)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1165)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1165)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1165)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1165<$BV$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1165>='Ownership Option 2'!$D$25,BT1165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1165)=MONTH('Ownership Option 2'!$D25),YEAR($BT1165)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1165+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1165+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1165)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1165)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1159:BY1164)>0,IF(OR(MONTH(BT1165)=6,MONTH(BT1165)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1165)=6,MONTH(BT1165)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1165<$BV$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1165>='Ownership Option 2'!$D$25,CE1165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1165)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1165+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1165+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1165)=6,MONTH(CE1165)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1165<$BV$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1165>='Ownership Option 2'!$D$25,CP1165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1165)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1165+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1165>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1165)=6,MONTH(CP1165)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1165<$BV$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1165>='Ownership Option 2'!$D$25,DA1165<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1165)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1165)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1165<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1165>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1165)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1165)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1165>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1165)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1165)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1165)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1165)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1165)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1165<$DP$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1165>='Ownership Option 3'!$D$25,DN1165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1165+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1165+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1165)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1165)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1159:DS1164)>0,IF(OR(MONTH(DN1165)=6,MONTH(DN1165)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1165)=6,MONTH(DN1165)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1165<$DP$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1165>='Ownership Option 3'!$D$25,DY1165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1165)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1165+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1165+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1165)=6,MONTH(DY1165)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1165<$DP$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1165>='Ownership Option 3'!$D$25,EJ1165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1165)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1165+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1165>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1165)=6,MONTH(EJ1165)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1165)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1165)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1165<$DP$19,$I1165,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1165>='Ownership Option 3'!$D$25,EU1165<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1165)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1165)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1165<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1165>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1165)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1165)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1165>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1165)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1165)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1165)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1165)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1165)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1146,"1995-07-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1170)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1170))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1170)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1170))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1170)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1170))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1170)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1170))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1170)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1170))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1170>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1170)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1170)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1170)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1170))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1170))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1170-TODAY())/365.25))),\"\")","v":""},0,0,null,"1995-07-01",{"$f":"IF(AND('Cash Flows'!$L1170<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1170,\"\")","v":""},{"$f":"IFERROR(IF(M1170=\"\",IF(AND(L1170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1170<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1170>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1170>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1170<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1170)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1170)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1170)=MONTH('Lease Option 1'!$D$13),YEAR($L1170)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1995-07-01",{"$f":"IF(AND('Cash Flows'!$L1170<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1170,\"\")","v":""},{"$f":"IFERROR(IF(T1170=\"\",IF(AND(S1170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1170<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1170>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1170>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1170<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1170)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1170)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1170)=MONTH('Lease Option 2'!$D$13),YEAR($L1170)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1170<$AB$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1170>='Ownership Option 1'!$D$25,Z1170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1170)=MONTH('Ownership Option 1'!$D$25),YEAR($L1170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1170+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1170+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1170)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1170)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1164:AE1169)>0,IF(OR(MONTH(Z1170)=6,MONTH(Z1170)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1170)=6,MONTH(Z1170)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1995-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1170<$AB$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1170>='Ownership Option 1'!$D$25,AK1170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1170+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1170+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1170)=6,MONTH(AK1170)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1170<$AB$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1170>='Ownership Option 1'!$D$25,AV1170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1170+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1170>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1170)=6,MONTH(AV1170)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1170<$AB$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1170>='Ownership Option 1'!$D$25,BG1170<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1170)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1170)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1170<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1170>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1170)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1170>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1170)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1170)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1170)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1170)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1170)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1170<$BV$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1170>='Ownership Option 2'!$D$25,BT1170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1170)=MONTH('Ownership Option 2'!$D25),YEAR($BT1170)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1170+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1170+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1170)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1170)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1164:BY1169)>0,IF(OR(MONTH(BT1170)=6,MONTH(BT1170)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1170)=6,MONTH(BT1170)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1170<$BV$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1170>='Ownership Option 2'!$D$25,CE1170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1170)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1170+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1170+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1170)=6,MONTH(CE1170)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1170<$BV$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1170>='Ownership Option 2'!$D$25,CP1170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1170)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1170+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1170>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1170)=6,MONTH(CP1170)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1170<$BV$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1170>='Ownership Option 2'!$D$25,DA1170<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1170)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1170)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1170<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1170>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1170)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1170)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1170>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1170)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1170)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1170)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1170)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1170)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1170<$DP$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1170>='Ownership Option 3'!$D$25,DN1170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1170+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1170+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1170)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1170)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1164:DS1169)>0,IF(OR(MONTH(DN1170)=6,MONTH(DN1170)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1170)=6,MONTH(DN1170)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1170<$DP$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1170>='Ownership Option 3'!$D$25,DY1170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1170)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1170+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1170+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1170)=6,MONTH(DY1170)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1170<$DP$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1170>='Ownership Option 3'!$D$25,EJ1170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1170)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1170+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1170>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1170)=6,MONTH(EJ1170)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1170)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1170)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-07-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1170<$DP$19,$I1170,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1170>='Ownership Option 3'!$D$25,EU1170<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1170)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1170)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1170<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1170>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1170)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1170)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1170>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1170)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1170)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1170)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1170)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1170)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1151,"1995-12-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1175)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1175))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1175)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1175))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1175)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1175))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1175)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1175))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1175)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1175))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1175>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1175)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1175)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1175)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1175))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1175))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1175-TODAY())/365.25))),\"\")","v":""},0,0,null,"1995-12-01",{"$f":"IF(AND('Cash Flows'!$L1175<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1175,\"\")","v":""},{"$f":"IFERROR(IF(M1175=\"\",IF(AND(L1175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1175<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1175>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1175>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1175<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1175)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1175)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1175)=MONTH('Lease Option 1'!$D$13),YEAR($L1175)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1995-12-01",{"$f":"IF(AND('Cash Flows'!$L1175<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1175,\"\")","v":""},{"$f":"IFERROR(IF(T1175=\"\",IF(AND(S1175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1175<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1175>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1175>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1175<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1175)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1175)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1175)=MONTH('Lease Option 2'!$D$13),YEAR($L1175)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1175<$AB$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1175>='Ownership Option 1'!$D$25,Z1175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1175)=MONTH('Ownership Option 1'!$D$25),YEAR($L1175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1175+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1175+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1175)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1175)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1169:AE1174)>0,IF(OR(MONTH(Z1175)=6,MONTH(Z1175)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1175)=6,MONTH(Z1175)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1995-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1175<$AB$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1175>='Ownership Option 1'!$D$25,AK1175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1175+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1175+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1175)=6,MONTH(AK1175)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1175<$AB$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1175>='Ownership Option 1'!$D$25,AV1175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1175+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1175>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1175)=6,MONTH(AV1175)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1175<$AB$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1175>='Ownership Option 1'!$D$25,BG1175<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1175)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1175)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1175<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1175>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1175)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1175>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1175)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1175)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1175)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1175)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1175)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1175<$BV$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1175>='Ownership Option 2'!$D$25,BT1175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1175)=MONTH('Ownership Option 2'!$D25),YEAR($BT1175)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1175+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1175+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1175)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1175)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1169:BY1174)>0,IF(OR(MONTH(BT1175)=6,MONTH(BT1175)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1175)=6,MONTH(BT1175)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1175<$BV$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1175>='Ownership Option 2'!$D$25,CE1175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1175)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1175+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1175+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1175)=6,MONTH(CE1175)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1175<$BV$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1175>='Ownership Option 2'!$D$25,CP1175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1175)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1175+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1175>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1175)=6,MONTH(CP1175)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1175<$BV$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1175>='Ownership Option 2'!$D$25,DA1175<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1175)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1175)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1175<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1175>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1175)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1175)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1175>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1175)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1175)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1175)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1175)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1175)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1995-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1175<$DP$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1175>='Ownership Option 3'!$D$25,DN1175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1175+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1175+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1175)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1175)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1169:DS1174)>0,IF(OR(MONTH(DN1175)=6,MONTH(DN1175)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1175)=6,MONTH(DN1175)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1175<$DP$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1175>='Ownership Option 3'!$D$25,DY1175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1175)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1175+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1175+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1175)=6,MONTH(DY1175)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1175<$DP$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1175>='Ownership Option 3'!$D$25,EJ1175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1175)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1175+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1175>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1175)=6,MONTH(EJ1175)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1175)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1175)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1995-12-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1175<$DP$19,$I1175,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1175>='Ownership Option 3'!$D$25,EU1175<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1175)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1175)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1175<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1175>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1175)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1175)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1175>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1175)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1175)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1175)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1175)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1175)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1156,"1996-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1180)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1180))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1180)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1180))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1180)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1180))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1180)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1180))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1180)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1180))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1180>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1180)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1180)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1180)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1180))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1180))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1180-TODAY())/365.25))),\"\")","v":""},0,0,null,"1996-05-01",{"$f":"IF(AND('Cash Flows'!$L1180<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1180,\"\")","v":""},{"$f":"IFERROR(IF(M1180=\"\",IF(AND(L1180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1180<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1180>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1180>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1180<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1180)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1180)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1180)=MONTH('Lease Option 1'!$D$13),YEAR($L1180)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1996-05-01",{"$f":"IF(AND('Cash Flows'!$L1180<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1180,\"\")","v":""},{"$f":"IFERROR(IF(T1180=\"\",IF(AND(S1180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1180<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1180>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1180>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1180<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1180)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1180)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1180)=MONTH('Lease Option 2'!$D$13),YEAR($L1180)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1180<$AB$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1180>='Ownership Option 1'!$D$25,Z1180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1180)=MONTH('Ownership Option 1'!$D$25),YEAR($L1180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1180+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1180+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1180)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1180)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1174:AE1179)>0,IF(OR(MONTH(Z1180)=6,MONTH(Z1180)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1180)=6,MONTH(Z1180)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1996-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1180<$AB$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1180>='Ownership Option 1'!$D$25,AK1180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1180+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1180+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1180)=6,MONTH(AK1180)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1180<$AB$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1180>='Ownership Option 1'!$D$25,AV1180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1180+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1180>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1180)=6,MONTH(AV1180)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1180<$AB$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1180>='Ownership Option 1'!$D$25,BG1180<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1180)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1180)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1180<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1180>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1180)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1180>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1180)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1180)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1180)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1180)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1180)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1180<$BV$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1180>='Ownership Option 2'!$D$25,BT1180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1180)=MONTH('Ownership Option 2'!$D25),YEAR($BT1180)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1180+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1180+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1180)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1180)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1174:BY1179)>0,IF(OR(MONTH(BT1180)=6,MONTH(BT1180)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1180)=6,MONTH(BT1180)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1180<$BV$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1180>='Ownership Option 2'!$D$25,CE1180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1180)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1180+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1180+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1180)=6,MONTH(CE1180)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1180<$BV$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1180>='Ownership Option 2'!$D$25,CP1180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1180)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1180+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1180>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1180)=6,MONTH(CP1180)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1180<$BV$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1180>='Ownership Option 2'!$D$25,DA1180<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1180)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1180)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1180<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1180>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1180)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1180)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1180>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1180)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1180)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1180)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1180)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1180)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1180<$DP$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1180>='Ownership Option 3'!$D$25,DN1180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1180+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1180+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1180)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1180)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1174:DS1179)>0,IF(OR(MONTH(DN1180)=6,MONTH(DN1180)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1180)=6,MONTH(DN1180)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1180<$DP$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1180>='Ownership Option 3'!$D$25,DY1180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1180)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1180+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1180+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1180)=6,MONTH(DY1180)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1180<$DP$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1180>='Ownership Option 3'!$D$25,EJ1180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1180)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1180+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1180>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1180)=6,MONTH(EJ1180)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1180)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1180)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1180<$DP$19,$I1180,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1180>='Ownership Option 3'!$D$25,EU1180<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1180)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1180)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1180<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1180>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1180)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1180)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1180>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1180)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1180)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1180)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1180)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1180)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1157,"1996-06-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1181)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1181))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1181)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1181))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1181)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1181))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1181)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1181))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1181)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1181))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1181>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1181)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1181)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1181)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1181))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1181))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1181-TODAY())/365.25))),\"\")","v":""},0,0,null,"1996-06-01",{"$f":"IF(AND('Cash Flows'!$L1181<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1181,\"\")","v":""},{"$f":"IFERROR(IF(M1181=\"\",IF(AND(L1181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1181<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1181>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1181>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1181<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1181)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1181)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1181)=MONTH('Lease Option 1'!$D$13),YEAR($L1181)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1996-06-01",{"$f":"IF(AND('Cash Flows'!$L1181<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1181,\"\")","v":""},{"$f":"IFERROR(IF(T1181=\"\",IF(AND(S1181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1181<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1181>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1181>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1181<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1181)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1181)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1181)=MONTH('Lease Option 2'!$D$13),YEAR($L1181)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1181<$AB$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1181>='Ownership Option 1'!$D$25,Z1181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1181)=MONTH('Ownership Option 1'!$D$25),YEAR($L1181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1181+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1181+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1181)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1181)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1175:AE1180)>0,IF(OR(MONTH(Z1181)=6,MONTH(Z1181)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1181)=6,MONTH(Z1181)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1996-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1181<$AB$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1181>='Ownership Option 1'!$D$25,AK1181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1181+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1181+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1181)=6,MONTH(AK1181)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1181<$AB$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1181>='Ownership Option 1'!$D$25,AV1181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1181+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1181>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1181)=6,MONTH(AV1181)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1181<$AB$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1181>='Ownership Option 1'!$D$25,BG1181<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1181)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1181)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1181<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1181>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1181)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1181>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1181)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1181)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1181)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1181)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1181)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1181<$BV$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1181>='Ownership Option 2'!$D$25,BT1181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1181)=MONTH('Ownership Option 2'!$D25),YEAR($BT1181)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1181+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1181+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1181)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1181)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1175:BY1180)>0,IF(OR(MONTH(BT1181)=6,MONTH(BT1181)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1181)=6,MONTH(BT1181)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1181<$BV$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1181>='Ownership Option 2'!$D$25,CE1181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1181)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1181+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1181+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1181)=6,MONTH(CE1181)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1181<$BV$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1181>='Ownership Option 2'!$D$25,CP1181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1181)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1181+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1181>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1181)=6,MONTH(CP1181)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1181<$BV$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1181>='Ownership Option 2'!$D$25,DA1181<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1181)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1181)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1181<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1181>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1181)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1181)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1181>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1181)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1181)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1181)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1181)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1181)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1181<$DP$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1181>='Ownership Option 3'!$D$25,DN1181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1181+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1181+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1181)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1181)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1175:DS1180)>0,IF(OR(MONTH(DN1181)=6,MONTH(DN1181)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1181)=6,MONTH(DN1181)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1181<$DP$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1181>='Ownership Option 3'!$D$25,DY1181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1181)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1181+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1181+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1181)=6,MONTH(DY1181)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1181<$DP$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1181>='Ownership Option 3'!$D$25,EJ1181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1181)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1181+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1181>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1181)=6,MONTH(EJ1181)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1181)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1181)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-06-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1181<$DP$19,$I1181,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1181>='Ownership Option 3'!$D$25,EU1181<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1181)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1181)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1181<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1181>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1181)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1181)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1181>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1181)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1181)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1181)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1181)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1181)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1162,"1996-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1186)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1186))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1186)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1186))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1186)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1186))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1186)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1186))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1186)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1186))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1186>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1186)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1186)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1186)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1186))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1186))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1186-TODAY())/365.25))),\"\")","v":""},0,0,null,"1996-11-01",{"$f":"IF(AND('Cash Flows'!$L1186<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1186,\"\")","v":""},{"$f":"IFERROR(IF(M1186=\"\",IF(AND(L1186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1186<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1186>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1186>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1186<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1186)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1186)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1186)=MONTH('Lease Option 1'!$D$13),YEAR($L1186)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1996-11-01",{"$f":"IF(AND('Cash Flows'!$L1186<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1186,\"\")","v":""},{"$f":"IFERROR(IF(T1186=\"\",IF(AND(S1186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1186<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1186>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1186>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1186<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1186)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1186)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1186)=MONTH('Lease Option 2'!$D$13),YEAR($L1186)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1186<$AB$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1186>='Ownership Option 1'!$D$25,Z1186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1186)=MONTH('Ownership Option 1'!$D$25),YEAR($L1186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1186+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1186+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1186)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1186)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1180:AE1185)>0,IF(OR(MONTH(Z1186)=6,MONTH(Z1186)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1186)=6,MONTH(Z1186)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1996-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1186<$AB$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1186>='Ownership Option 1'!$D$25,AK1186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1186+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1186+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1186)=6,MONTH(AK1186)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1186<$AB$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1186>='Ownership Option 1'!$D$25,AV1186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1186+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1186>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1186)=6,MONTH(AV1186)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1186<$AB$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1186>='Ownership Option 1'!$D$25,BG1186<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1186)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1186)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1186<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1186>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1186)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1186>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1186)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1186)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1186)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1186)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1186)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1186<$BV$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1186>='Ownership Option 2'!$D$25,BT1186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1186)=MONTH('Ownership Option 2'!$D25),YEAR($BT1186)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1186+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1186+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1186)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1186)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1180:BY1185)>0,IF(OR(MONTH(BT1186)=6,MONTH(BT1186)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1186)=6,MONTH(BT1186)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1186<$BV$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1186>='Ownership Option 2'!$D$25,CE1186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1186)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1186+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1186+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1186)=6,MONTH(CE1186)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1186<$BV$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1186>='Ownership Option 2'!$D$25,CP1186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1186)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1186+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1186>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1186)=6,MONTH(CP1186)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1186<$BV$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1186>='Ownership Option 2'!$D$25,DA1186<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1186)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1186)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1186<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1186>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1186)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1186)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1186>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1186)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1186)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1186)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1186)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1186)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1996-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1186<$DP$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1186>='Ownership Option 3'!$D$25,DN1186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1186+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1186+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1186)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1186)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1180:DS1185)>0,IF(OR(MONTH(DN1186)=6,MONTH(DN1186)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1186)=6,MONTH(DN1186)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1186<$DP$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1186>='Ownership Option 3'!$D$25,DY1186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1186)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1186+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1186+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1186)=6,MONTH(DY1186)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1186<$DP$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1186>='Ownership Option 3'!$D$25,EJ1186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1186)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1186+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1186>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1186)=6,MONTH(EJ1186)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1186)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1186)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1996-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1186<$DP$19,$I1186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1186>='Ownership Option 3'!$D$25,EU1186<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1186)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1186)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1186<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1186>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1186)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1186)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1186>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1186)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1186)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1186)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1186)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1186)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1168,"1997-05-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1192)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1192))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1192)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1192))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1192)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1192))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1192)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1192))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1192)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1192))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1192>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1192)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1192)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1192)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1192))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1192))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1192-TODAY())/365.25))),\"\")","v":""},0,0,null,"1997-05-01",{"$f":"IF(AND('Cash Flows'!$L1192<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1192,\"\")","v":""},{"$f":"IFERROR(IF(M1192=\"\",IF(AND(L1192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1192<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1192>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1192>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1192<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1192)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1192)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1192)=MONTH('Lease Option 1'!$D$13),YEAR($L1192)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1997-05-01",{"$f":"IF(AND('Cash Flows'!$L1192<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1192,\"\")","v":""},{"$f":"IFERROR(IF(T1192=\"\",IF(AND(S1192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1192<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1192>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1192>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1192<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1192)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1192)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1192)=MONTH('Lease Option 2'!$D$13),YEAR($L1192)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1192<$AB$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1192>='Ownership Option 1'!$D$25,Z1192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1192)=MONTH('Ownership Option 1'!$D$25),YEAR($L1192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1192+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1192+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1192)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1192)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1186:AE1191)>0,IF(OR(MONTH(Z1192)=6,MONTH(Z1192)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1192)=6,MONTH(Z1192)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1997-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1192<$AB$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1192>='Ownership Option 1'!$D$25,AK1192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1192+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1192+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1192)=6,MONTH(AK1192)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1192<$AB$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1192>='Ownership Option 1'!$D$25,AV1192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1192+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1192>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1192)=6,MONTH(AV1192)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1192<$AB$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1192>='Ownership Option 1'!$D$25,BG1192<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1192)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1192)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1192<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1192>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1192)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1192>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1192)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1192)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1192)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1192)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1192)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1192<$BV$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1192>='Ownership Option 2'!$D$25,BT1192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1192)=MONTH('Ownership Option 2'!$D25),YEAR($BT1192)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1192+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1192+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1192)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1192)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1186:BY1191)>0,IF(OR(MONTH(BT1192)=6,MONTH(BT1192)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1192)=6,MONTH(BT1192)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1192<$BV$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1192>='Ownership Option 2'!$D$25,CE1192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1192)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1192+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1192+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1192)=6,MONTH(CE1192)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1192<$BV$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1192>='Ownership Option 2'!$D$25,CP1192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1192)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1192+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1192>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1192)=6,MONTH(CP1192)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1192<$BV$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1192>='Ownership Option 2'!$D$25,DA1192<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1192)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1192)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1192<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1192>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1192)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1192)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1192>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1192)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1192)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1192)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1192)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1192)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1192<$DP$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1192>='Ownership Option 3'!$D$25,DN1192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1192+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1192+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1192)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1192)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1186:DS1191)>0,IF(OR(MONTH(DN1192)=6,MONTH(DN1192)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1192)=6,MONTH(DN1192)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1192<$DP$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1192>='Ownership Option 3'!$D$25,DY1192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1192)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1192+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1192+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1192)=6,MONTH(DY1192)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1192<$DP$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1192>='Ownership Option 3'!$D$25,EJ1192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1192)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1192+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1192>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1192)=6,MONTH(EJ1192)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1192)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1192)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-05-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1192<$DP$19,$I1192,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1192>='Ownership Option 3'!$D$25,EU1192<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1192)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1192)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1192<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1192>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1192)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1192)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1192>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1192)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1192)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1192)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1192)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1192)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1173,"1997-10-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1197)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1197))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1197)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1197))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1197)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1197))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1197)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1197))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1197)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1197))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1197>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1197)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1197)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1197)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1197))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1197))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1197-TODAY())/365.25))),\"\")","v":""},0,0,null,"1997-10-01",{"$f":"IF(AND('Cash Flows'!$L1197<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1197,\"\")","v":""},{"$f":"IFERROR(IF(M1197=\"\",IF(AND(L1197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1197<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1197>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1197>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1197<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1197)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1197)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1197)=MONTH('Lease Option 1'!$D$13),YEAR($L1197)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1997-10-01",{"$f":"IF(AND('Cash Flows'!$L1197<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1197,\"\")","v":""},{"$f":"IFERROR(IF(T1197=\"\",IF(AND(S1197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1197<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1197>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1197>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1197<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1197)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1197)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1197)=MONTH('Lease Option 2'!$D$13),YEAR($L1197)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1197<$AB$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1197>='Ownership Option 1'!$D$25,Z1197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1197)=MONTH('Ownership Option 1'!$D$25),YEAR($L1197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1197+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1197+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1197)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1197)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1191:AE1196)>0,IF(OR(MONTH(Z1197)=6,MONTH(Z1197)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1197)=6,MONTH(Z1197)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1997-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1197<$AB$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1197>='Ownership Option 1'!$D$25,AK1197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1197+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1197+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1197)=6,MONTH(AK1197)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1197<$AB$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1197>='Ownership Option 1'!$D$25,AV1197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1197+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1197>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1197)=6,MONTH(AV1197)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1197<$AB$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1197>='Ownership Option 1'!$D$25,BG1197<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1197)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1197)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1197<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1197>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1197)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1197>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1197)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1197)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1197)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1197)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1197)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1197<$BV$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1197>='Ownership Option 2'!$D$25,BT1197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1197)=MONTH('Ownership Option 2'!$D25),YEAR($BT1197)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1197+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1197+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1197)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1197)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1191:BY1196)>0,IF(OR(MONTH(BT1197)=6,MONTH(BT1197)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1197)=6,MONTH(BT1197)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1197<$BV$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1197>='Ownership Option 2'!$D$25,CE1197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1197)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1197+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1197+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1197)=6,MONTH(CE1197)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1197<$BV$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1197>='Ownership Option 2'!$D$25,CP1197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1197)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1197+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1197>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1197)=6,MONTH(CP1197)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1197<$BV$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1197>='Ownership Option 2'!$D$25,DA1197<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1197)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1197)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1197<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1197>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1197)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1197)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1197>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1197)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1197)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1197)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1197)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1197)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1197<$DP$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1197>='Ownership Option 3'!$D$25,DN1197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1197+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1197+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1197)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1197)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1191:DS1196)>0,IF(OR(MONTH(DN1197)=6,MONTH(DN1197)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1197)=6,MONTH(DN1197)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1197<$DP$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1197>='Ownership Option 3'!$D$25,DY1197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1197)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1197+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1197+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1197)=6,MONTH(DY1197)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1197<$DP$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1197>='Ownership Option 3'!$D$25,EJ1197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1197)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1197+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1197>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1197)=6,MONTH(EJ1197)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1197)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1197)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-10-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1197<$DP$19,$I1197,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1197>='Ownership Option 3'!$D$25,EU1197<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1197)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1197)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1197<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1197>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1197)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1197)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1197>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1197)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1197)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1197)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1197)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1197)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1174,"1997-11-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1198)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1198))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1198)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1198))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1198)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1198))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1198)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1198))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1198)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1198))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1198>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1198)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1198)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1198)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1198))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1198))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1198-TODAY())/365.25))),\"\")","v":""},0,0,null,"1997-11-01",{"$f":"IF(AND('Cash Flows'!$L1198<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1198,\"\")","v":""},{"$f":"IFERROR(IF(M1198=\"\",IF(AND(L1198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1198<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1198>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1198>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1198<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1198)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1198)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1198)=MONTH('Lease Option 1'!$D$13),YEAR($L1198)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1997-11-01",{"$f":"IF(AND('Cash Flows'!$L1198<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1198,\"\")","v":""},{"$f":"IFERROR(IF(T1198=\"\",IF(AND(S1198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1198<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1198>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1198>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1198<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1198)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1198)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1198)=MONTH('Lease Option 2'!$D$13),YEAR($L1198)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1198<$AB$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1198>='Ownership Option 1'!$D$25,Z1198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1198)=MONTH('Ownership Option 1'!$D$25),YEAR($L1198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1198+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1198+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1198)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1198)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1192:AE1197)>0,IF(OR(MONTH(Z1198)=6,MONTH(Z1198)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1198)=6,MONTH(Z1198)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1997-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1198<$AB$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1198>='Ownership Option 1'!$D$25,AK1198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1198+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1198+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1198)=6,MONTH(AK1198)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1198<$AB$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1198>='Ownership Option 1'!$D$25,AV1198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1198+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1198>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1198)=6,MONTH(AV1198)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1198<$AB$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1198>='Ownership Option 1'!$D$25,BG1198<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1198)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1198)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1198<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1198>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1198)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1198>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1198)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1198)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1198)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1198)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1198)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1198<$BV$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1198>='Ownership Option 2'!$D$25,BT1198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1198)=MONTH('Ownership Option 2'!$D25),YEAR($BT1198)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1198+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1198+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1198)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1198)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1192:BY1197)>0,IF(OR(MONTH(BT1198)=6,MONTH(BT1198)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1198)=6,MONTH(BT1198)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1198<$BV$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1198>='Ownership Option 2'!$D$25,CE1198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1198)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1198+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1198+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1198)=6,MONTH(CE1198)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1198<$BV$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1198>='Ownership Option 2'!$D$25,CP1198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1198)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1198+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1198>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1198)=6,MONTH(CP1198)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1198<$BV$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1198>='Ownership Option 2'!$D$25,DA1198<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1198)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1198)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1198<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1198>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1198)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1198)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1198>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1198)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1198)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1198)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1198)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1198)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1997-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1198<$DP$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1198>='Ownership Option 3'!$D$25,DN1198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1198+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1198+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1198)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1198)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1192:DS1197)>0,IF(OR(MONTH(DN1198)=6,MONTH(DN1198)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1198)=6,MONTH(DN1198)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1198<$DP$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1198>='Ownership Option 3'!$D$25,DY1198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1198)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1198+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1198+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1198)=6,MONTH(DY1198)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1198<$DP$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1198>='Ownership Option 3'!$D$25,EJ1198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1198)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1198+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1198>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1198)=6,MONTH(EJ1198)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1198)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1198)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1997-11-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1198<$DP$19,$I1198,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1198>='Ownership Option 3'!$D$25,EU1198<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1198)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1198)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1198<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1198>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1198)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1198)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1198>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1198)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1198)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1198)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1198)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1198)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1179,"1998-04-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1203)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1203))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1203)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1203))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1203)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1203))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1203)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1203))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1203)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1203))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1203>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1203)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1203)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1203)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1203))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1203))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1203-TODAY())/365.25))),\"\")","v":""},0,0,null,"1998-04-01",{"$f":"IF(AND('Cash Flows'!$L1203<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1203,\"\")","v":""},{"$f":"IFERROR(IF(M1203=\"\",IF(AND(L1203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1203<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1203>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1203>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1203<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1203)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1203)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1203)=MONTH('Lease Option 1'!$D$13),YEAR($L1203)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1998-04-01",{"$f":"IF(AND('Cash Flows'!$L1203<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1203,\"\")","v":""},{"$f":"IFERROR(IF(T1203=\"\",IF(AND(S1203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1203<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1203>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1203>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1203<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1203)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1203)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1203)=MONTH('Lease Option 2'!$D$13),YEAR($L1203)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1203<$AB$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1203>='Ownership Option 1'!$D$25,Z1203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1203)=MONTH('Ownership Option 1'!$D$25),YEAR($L1203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1203+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1203+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1203)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1203)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1197:AE1202)>0,IF(OR(MONTH(Z1203)=6,MONTH(Z1203)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1203)=6,MONTH(Z1203)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1998-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1203<$AB$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1203>='Ownership Option 1'!$D$25,AK1203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1203+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1203+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1203)=6,MONTH(AK1203)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1203<$AB$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1203>='Ownership Option 1'!$D$25,AV1203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1203+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1203>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1203)=6,MONTH(AV1203)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1203<$AB$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1203>='Ownership Option 1'!$D$25,BG1203<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1203)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1203)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1203<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1203>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1203)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1203>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1203)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1203)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1203)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1203)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1203)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1998-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1203<$BV$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1203>='Ownership Option 2'!$D$25,BT1203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1203)=MONTH('Ownership Option 2'!$D25),YEAR($BT1203)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1203+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1203+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1203)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1203)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1197:BY1202)>0,IF(OR(MONTH(BT1203)=6,MONTH(BT1203)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1203)=6,MONTH(BT1203)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1203<$BV$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1203>='Ownership Option 2'!$D$25,CE1203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1203)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1203+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1203+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1203)=6,MONTH(CE1203)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1203<$BV$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1203>='Ownership Option 2'!$D$25,CP1203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1203)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1203+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1203>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1203)=6,MONTH(CP1203)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1203<$BV$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1203>='Ownership Option 2'!$D$25,DA1203<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1203)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1203)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1203<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1203>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1203)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1203)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1203>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1203)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1203)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1203)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1203)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1203)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1998-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1203<$DP$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1203>='Ownership Option 3'!$D$25,DN1203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1203+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1203+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1203)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1203)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1197:DS1202)>0,IF(OR(MONTH(DN1203)=6,MONTH(DN1203)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1203)=6,MONTH(DN1203)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1203<$DP$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1203>='Ownership Option 3'!$D$25,DY1203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1203)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1203+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1203+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1203)=6,MONTH(DY1203)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1203<$DP$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1203>='Ownership Option 3'!$D$25,EJ1203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1203)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1203+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1203>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1203)=6,MONTH(EJ1203)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1203)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1203)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-04-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1203<$DP$19,$I1203,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1203>='Ownership Option 3'!$D$25,EU1203<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1203)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1203)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1203<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1203>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1203)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1203)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1203>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1203)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1203)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1203)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1203)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1203)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1184,"1998-09-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1208)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1208))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1208)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1208))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1208)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1208))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1208)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1208))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1208)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1208))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1208>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1208)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1208)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1208)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1208))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1208))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1208-TODAY())/365.25))),\"\")","v":""},0,0,null,"1998-09-01",{"$f":"IF(AND('Cash Flows'!$L1208<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1208,\"\")","v":""},{"$f":"IFERROR(IF(M1208=\"\",IF(AND(L1208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1208<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1208>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1208>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1208<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1208)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1208)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1208)=MONTH('Lease Option 1'!$D$13),YEAR($L1208)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1998-09-01",{"$f":"IF(AND('Cash Flows'!$L1208<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1208,\"\")","v":""},{"$f":"IFERROR(IF(T1208=\"\",IF(AND(S1208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1208<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1208>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1208>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1208<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1208)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1208)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1208)=MONTH('Lease Option 2'!$D$13),YEAR($L1208)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1208<$AB$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1208>='Ownership Option 1'!$D$25,Z1208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1208)=MONTH('Ownership Option 1'!$D$25),YEAR($L1208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1208+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1208+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1208)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1208)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1202:AE1207)>0,IF(OR(MONTH(Z1208)=6,MONTH(Z1208)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1208)=6,MONTH(Z1208)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1998-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1208<$AB$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1208>='Ownership Option 1'!$D$25,AK1208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1208+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1208+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1208)=6,MONTH(AK1208)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1208<$AB$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1208>='Ownership Option 1'!$D$25,AV1208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1208+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1208>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1208)=6,MONTH(AV1208)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1208<$AB$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1208>='Ownership Option 1'!$D$25,BG1208<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1208)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1208)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1208<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1208>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1208)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1208>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1208)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1208)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1208)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1208)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1208)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1998-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1208<$BV$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1208>='Ownership Option 2'!$D$25,BT1208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1208)=MONTH('Ownership Option 2'!$D25),YEAR($BT1208)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1208+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1208+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1208)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1208)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1202:BY1207)>0,IF(OR(MONTH(BT1208)=6,MONTH(BT1208)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1208)=6,MONTH(BT1208)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1208<$BV$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1208>='Ownership Option 2'!$D$25,CE1208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1208)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1208+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1208+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1208)=6,MONTH(CE1208)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1208<$BV$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1208>='Ownership Option 2'!$D$25,CP1208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1208)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1208+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1208>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1208)=6,MONTH(CP1208)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1208<$BV$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1208>='Ownership Option 2'!$D$25,DA1208<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1208)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1208)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1208<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1208>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1208)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1208)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1208>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1208)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1208)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1208)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1208)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1208)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1998-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1208<$DP$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1208>='Ownership Option 3'!$D$25,DN1208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1208+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1208+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1208)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1208)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1202:DS1207)>0,IF(OR(MONTH(DN1208)=6,MONTH(DN1208)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1208)=6,MONTH(DN1208)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1208<$DP$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1208>='Ownership Option 3'!$D$25,DY1208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1208)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1208+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1208+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1208)=6,MONTH(DY1208)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1208<$DP$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1208>='Ownership Option 3'!$D$25,EJ1208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1208)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1208+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1208>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1208)=6,MONTH(EJ1208)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1208)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1208)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1998-09-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1208<$DP$19,$I1208,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1208>='Ownership Option 3'!$D$25,EU1208<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1208)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1208)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1208<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1208>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1208)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1208)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1208>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1208)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1208)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1208)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1208)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1208)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1189,"1999-02-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1213)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1213))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1213)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1213))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1213)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1213))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1213)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1213))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1213)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1213))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1213>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1213)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1213)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1213)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1213))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1213))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1213-TODAY())/365.25))),\"\")","v":""},0,0,null,"1999-02-01",{"$f":"IF(AND('Cash Flows'!$L1213<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1213,\"\")","v":""},{"$f":"IFERROR(IF(M1213=\"\",IF(AND(L1213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1213<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1213>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1213>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1213<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1213)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1213)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1213)=MONTH('Lease Option 1'!$D$13),YEAR($L1213)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1999-02-01",{"$f":"IF(AND('Cash Flows'!$L1213<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1213,\"\")","v":""},{"$f":"IFERROR(IF(T1213=\"\",IF(AND(S1213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1213<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1213>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1213>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1213<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1213)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1213)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1213)=MONTH('Lease Option 2'!$D$13),YEAR($L1213)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1213<$AB$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1213>='Ownership Option 1'!$D$25,Z1213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1213)=MONTH('Ownership Option 1'!$D$25),YEAR($L1213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1213+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1213+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1213)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1213)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1207:AE1212)>0,IF(OR(MONTH(Z1213)=6,MONTH(Z1213)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1213)=6,MONTH(Z1213)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1999-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1213<$AB$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1213>='Ownership Option 1'!$D$25,AK1213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1213+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1213+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1213)=6,MONTH(AK1213)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1213<$AB$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1213>='Ownership Option 1'!$D$25,AV1213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1213+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1213>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1213)=6,MONTH(AV1213)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1213<$AB$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1213>='Ownership Option 1'!$D$25,BG1213<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1213)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1213)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1213<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1213>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1213)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1213>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1213)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1213)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1213)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1213)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1213)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1213<$BV$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1213>='Ownership Option 2'!$D$25,BT1213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1213)=MONTH('Ownership Option 2'!$D25),YEAR($BT1213)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1213+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1213+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1213)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1213)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1207:BY1212)>0,IF(OR(MONTH(BT1213)=6,MONTH(BT1213)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1213)=6,MONTH(BT1213)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1213<$BV$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1213>='Ownership Option 2'!$D$25,CE1213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1213)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1213+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1213+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1213)=6,MONTH(CE1213)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1213<$BV$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1213>='Ownership Option 2'!$D$25,CP1213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1213)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1213+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1213>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1213)=6,MONTH(CP1213)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1213<$BV$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1213>='Ownership Option 2'!$D$25,DA1213<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1213)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1213)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1213<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1213>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1213)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1213)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1213>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1213)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1213)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1213)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1213)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1213)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1213<$DP$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1213>='Ownership Option 3'!$D$25,DN1213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1213+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1213+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1213)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1213)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1207:DS1212)>0,IF(OR(MONTH(DN1213)=6,MONTH(DN1213)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1213)=6,MONTH(DN1213)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1213<$DP$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1213>='Ownership Option 3'!$D$25,DY1213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1213)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1213+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1213+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1213)=6,MONTH(DY1213)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1213<$DP$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1213>='Ownership Option 3'!$D$25,EJ1213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1213)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1213+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1213>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1213)=6,MONTH(EJ1213)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1213)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1213)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-02-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1213<$DP$19,$I1213,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1213>='Ownership Option 3'!$D$25,EU1213<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1213)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1213)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1213<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1213>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1213)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1213)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1213>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1213)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1213)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1213)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1213)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1213)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1190,"1999-03-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1214)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1214))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1214)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1214))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1214)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1214))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1214)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1214))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1214)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1214))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1214>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1214)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1214)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1214)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1214))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1214))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1214-TODAY())/365.25))),\"\")","v":""},0,0,null,"1999-03-01",{"$f":"IF(AND('Cash Flows'!$L1214<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1214,\"\")","v":""},{"$f":"IFERROR(IF(M1214=\"\",IF(AND(L1214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1214<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1214>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1214>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1214<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1214)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1214)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1214)=MONTH('Lease Option 1'!$D$13),YEAR($L1214)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1999-03-01",{"$f":"IF(AND('Cash Flows'!$L1214<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1214,\"\")","v":""},{"$f":"IFERROR(IF(T1214=\"\",IF(AND(S1214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1214<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1214>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1214>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1214<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1214)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1214)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1214)=MONTH('Lease Option 2'!$D$13),YEAR($L1214)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1214<$AB$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1214>='Ownership Option 1'!$D$25,Z1214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1214)=MONTH('Ownership Option 1'!$D$25),YEAR($L1214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1214+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1214+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1214)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1214)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1208:AE1213)>0,IF(OR(MONTH(Z1214)=6,MONTH(Z1214)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1214)=6,MONTH(Z1214)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1999-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1214<$AB$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1214>='Ownership Option 1'!$D$25,AK1214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1214+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1214+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1214)=6,MONTH(AK1214)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1214<$AB$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1214>='Ownership Option 1'!$D$25,AV1214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1214+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1214>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1214)=6,MONTH(AV1214)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1214<$AB$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1214>='Ownership Option 1'!$D$25,BG1214<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1214)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1214)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1214<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1214>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1214)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1214>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1214)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1214)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1214)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1214)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1214)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1214<$BV$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1214>='Ownership Option 2'!$D$25,BT1214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1214)=MONTH('Ownership Option 2'!$D25),YEAR($BT1214)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1214+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1214+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1214)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1214)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1208:BY1213)>0,IF(OR(MONTH(BT1214)=6,MONTH(BT1214)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1214)=6,MONTH(BT1214)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1214<$BV$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1214>='Ownership Option 2'!$D$25,CE1214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1214)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1214+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1214+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1214)=6,MONTH(CE1214)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1214<$BV$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1214>='Ownership Option 2'!$D$25,CP1214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1214)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1214+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1214>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1214)=6,MONTH(CP1214)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1214<$BV$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1214>='Ownership Option 2'!$D$25,DA1214<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1214)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1214)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1214<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1214>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1214)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1214)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1214>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1214)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1214)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1214)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1214)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1214)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1214<$DP$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1214>='Ownership Option 3'!$D$25,DN1214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1214+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1214+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1214)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1214)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1208:DS1213)>0,IF(OR(MONTH(DN1214)=6,MONTH(DN1214)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1214)=6,MONTH(DN1214)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1214<$DP$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1214>='Ownership Option 3'!$D$25,DY1214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1214)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1214+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1214+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1214)=6,MONTH(DY1214)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1214<$DP$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1214>='Ownership Option 3'!$D$25,EJ1214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1214)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1214+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1214>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1214)=6,MONTH(EJ1214)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1214)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1214)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-03-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1214<$DP$19,$I1214,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1214>='Ownership Option 3'!$D$25,EU1214<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1214)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1214)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1214<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1214>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1214)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1214)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1214>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1214)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1214)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1214)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1214)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1214)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[1195,"1999-08-01",{"$f":"IF('Existing Lease'!D$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!D$20,IF((FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1219)))),(('Existing Lease'!D$27*'Existing Lease'!D$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!D$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!D$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!D$20)+1)-MONTH($B1219))))),'Existing Lease'!D$21+('Existing Lease'!D$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!E$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!E$20,IF((FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1219)))),(('Existing Lease'!E$27*'Existing Lease'!E$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!E$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!E$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!E$20)+1)-MONTH($B1219))))),'Existing Lease'!E$21+('Existing Lease'!E$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!F$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!F$20,IF((FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1219)))),(('Existing Lease'!F$27*'Existing Lease'!F$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!F$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!F$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!F$20)+1)-MONTH($B1219))))),'Existing Lease'!F$21+('Existing Lease'!F$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!G$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!G$20,IF((FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1219)))),(('Existing Lease'!G$27*'Existing Lease'!G$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!G$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!G$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!G$20)+1)-MONTH($B1219))))),'Existing Lease'!G$21+('Existing Lease'!G$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!H$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!H$20,IF((FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1219)))),(('Existing Lease'!H$27*'Existing Lease'!H$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!H$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!H$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!H$20)+1)-MONTH($B1219))))),'Existing Lease'!H$21+('Existing Lease'!H$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},{"$f":"IF('Existing Lease'!I$18>0,IF('Cash Flows'!$B1219>'Existing Lease'!I$20,IF((FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1219)),60)/12)<1,(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1219)))),(('Existing Lease'!I$27*'Existing Lease'!I$18)/12)*(1+'Financial Assumptions'!$D$40)^(FLOOR(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1219)),60)/12)+('Existing Lease'!I$23*(1+'Financial Assumptions'!$D$40/12)^(ABS((YEAR('Existing Lease'!I$20)-YEAR($B1219))*12+(MONTH('Existing Lease'!I$20)+1)-MONTH($B1219))))),'Existing Lease'!I$21+('Existing Lease'!I$23*(1+('Financial Assumptions'!$D$40))^(($B1219-TODAY())/365.25))),\"\")","v":""},0,0,null,"1999-08-01",{"$f":"IF(AND('Cash Flows'!$L1219<'Lease Option 1'!$D$13,'Lease Option 1'!$D$12>0),$I1219,\"\")","v":""},{"$f":"IFERROR(IF(M1219=\"\",IF(AND(L1219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1219<EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12))),'Lease Option 1'!$H$18,IF(AND(L1219>=EDATE('Lease Option 1'!$D$13,( 'Lease Option 1'!$D$18*12)), L1219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12))),'Lease Option 1'!$H$19,IF(AND(L1219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19)*12)), L1219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12))),'Lease Option 1'!$H$20,IF(AND(L1219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20)*12)), L1219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12))),'Lease Option 1'!$H$21,IF(AND(L1219>=EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21)*12)), L1219<EDATE('Lease Option 1'!$D$13,(( 'Lease Option 1'!$D$18+'Lease Option 1'!$D$19+'Lease Option 1'!$D$20+'Lease Option 1'!$D$21+'Lease Option 1'!$D$22)*12))),'Lease Option 1'!$H$22,(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(L1219)-YEAR(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12))))*12)+(MONTH(L1219)-MONTH(EDATE('Lease Option 1'!$D$13,('Lease Option 1'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 1'!$D$18:$D$22>0),'Lease Option 1'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1219)=MONTH('Lease Option 1'!$D$13),YEAR($L1219)=YEAR('Lease Option 1'!$D$13)),'Lease Option 1'!$D$52,\"\")","v":""},0,0,null,"1999-08-01",{"$f":"IF(AND('Cash Flows'!$L1219<'Lease Option 2'!$D$13,'Lease Option 2'!$D$12>0),$I1219,\"\")","v":""},{"$f":"IFERROR(IF(T1219=\"\",IF(AND(S1219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1219<EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12))),'Lease Option 2'!$H$18,IF(AND(S1219>=EDATE('Lease Option 2'!$D$13,( 'Lease Option 2'!$D$18*12)), S1219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12))),'Lease Option 2'!$H$19,IF(AND(S1219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19)*12)), S1219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12))),'Lease Option 2'!$H$20,IF(AND(S1219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20)*12)), S1219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12))),'Lease Option 2'!$H$21,IF(AND(S1219>=EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21)*12)), S1219<EDATE('Lease Option 2'!$D$13,(( 'Lease Option 2'!$D$18+'Lease Option 2'!$D$19+'Lease Option 2'!$D$20+'Lease Option 2'!$D$21+'Lease Option 2'!$D$22)*12))),'Lease Option 2'!$H$22,(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$H$18:$H$22))*(1+'Financial Assumptions'!$D$40)^((FLOOR(((YEAR(S1219)-YEAR(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12))))*12)+(MONTH(S1219)-MONTH(EDATE('Lease Option 2'!$D$13,('Lease Option 2'!$D$23*12)))),60)/12)+(LOOKUP(1,1/('Lease Option 2'!$D$18:$D$22>0),'Lease Option 2'!$D$18:$D$22)))))))),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$L1219)=MONTH('Lease Option 2'!$D$13),YEAR($L1219)=YEAR('Lease Option 2'!$D$13)),'Lease Option 2'!$D$52,\"\")","v":""},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!Z1219<$AB$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$Z1219>='Ownership Option 1'!$D$25,Z1219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1219)=MONTH('Ownership Option 1'!$D$25),YEAR($L1219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(Z1219+$AA$6<EDATE('Ownership Option 1'!$D$22,(12*$G$8)),(OR(Z1219+$AA$6>'Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!Z1219)=MONTH('Ownership Option 1'!$D$22)-6,YEAR(Z1219)=YEAR('Ownership Option 1'!$D$22)-1)))),IF(SUM(AE1213:AE1218)>0,IF(OR(MONTH(Z1219)=6,MONTH(Z1219)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2,\"\"),IF(OR(MONTH(Z1219)=6,MONTH(Z1219)=12),(-PMT($G$5,$G$8,'Ownership Option 1'!$F$72))/2+('Ownership Option 1'!$F$72*$G$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$Z1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($Z1219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$Z1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($Z1219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$Z1219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($Z1219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!Z1219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,0,"1999-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AK1219<$AB$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1219>='Ownership Option 1'!$D$25,AK1219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AK1219+$AB$6<EDATE('Ownership Option 1'!$D$22,(12*$H$8)),AK1219+$AB$6>='Ownership Option 1'!$D$22),IF(OR(MONTH(AK1219)=6,MONTH(AK1219)=12),(-PMT($H$5,$H$8,$AO$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AK1219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!AV1219<$AB$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1219>='Ownership Option 1'!$D$25,AV1219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(AV1219+$AC$6<EDATE('Ownership Option 1'!$D$22,(12*$I$8)),AV1219>='Ownership Option 1'!$D$22),IF(OR(MONTH(AV1219)=6,MONTH(AV1219)=12),(-PMT($I$5,$I$8-($AC$5/12),$AZ$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!AV1219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 1'!$D$13>0,IF('Cash Flows'!BG1219<$AB$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 1'!$D$25>0,$DN1219>='Ownership Option 1'!$D$25,BG1219<EDATE('Ownership Option 1'!$D$25,'Ownership Option 1'!$D$26)),('Ownership Option 1'!$D$28*'Ownership Option 1'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1219)=MONTH('Ownership Option 1'!$D$25),YEAR($AK1219)=YEAR('Ownership Option 1'!$D$25)),'Ownership Option 1'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BG1219<EDATE('Ownership Option 1'!$D$22,((12*$J$8)-$AD$5)),BG1219>='Ownership Option 1'!$D$22),(-PMT($J$5,$J$8-($AD$5/12),$BK$13)*(1+$BK$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 1'!$D$22),YEAR($DN1219)=YEAR('Ownership Option 1'!$D$22)),'Ownership Option 1'!$D$79+IF('Ownership Option 1'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(BG1219>='Ownership Option 1'!$D$22,AND(MONTH('Cash Flows'!BG1219)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1219)=YEAR('Ownership Option 1'!$D$22)),AND(MONTH('Cash Flows'!BG1219)=MONTH('Ownership Option 1'!$D$22),YEAR(BG1219)=YEAR('Ownership Option 1'!$D$22))),'Ownership Option 1'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BG1219)-(YEAR('Ownership Option 1'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!BT1219<$BV$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1219>='Ownership Option 2'!$D$25,BT1219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1219)=MONTH('Ownership Option 2'!$D25),YEAR($BT1219)=YEAR('Ownership Option 2'!$D25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(BT1219+$BW$6<EDATE('Ownership Option 2'!$D$22,(12*$O$8)),(OR(BT1219+$BW$6>'Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!BT1219)=MONTH('Ownership Option 2'!$D$22)-6,YEAR(BT1219)=YEAR('Ownership Option 2'!$D$22)-1)))),IF(SUM(BY1213:BY1218)>0,IF(OR(MONTH(BT1219)=6,MONTH(BT1219)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2,\"\"),IF(OR(MONTH(BT1219)=6,MONTH(BT1219)=12),(-PMT($O$5,$O$8, 'Ownership Option 2'!$F$72))/2+('Ownership Option 2'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$BT1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$BT1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$BT1219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!BT1219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CE1219<$BV$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1219>='Ownership Option 2'!$D$25,CE1219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1219)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CE1219+$BX$6<EDATE('Ownership Option 2'!$D$22,(12*$L$8)),CE1219+$BX$6>='Ownership Option 2'!$D$22),IF(OR(MONTH(CE1219)=6,MONTH(CE1219)=12),(-PMT($L$5,$L$8,$CI$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CE1219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!CP1219<$BV$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DN1219>='Ownership Option 2'!$D$25,CP1219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$AK1219)=MONTH('Ownership Option 2'!$D$25),YEAR($AK1219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(CP1219+$BY$6<EDATE('Ownership Option 2'!$D$22,(12*$M$8)),CP1219>='Ownership Option 2'!$D$22),IF(OR(MONTH(CP1219)=6,MONTH(CP1219)=12),(-PMT($M$5,$M$8-($AC$5/12),$CT$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 2'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!CP1219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 2'!$D$13>0,IF('Cash Flows'!DA1219<$BV$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 2'!$D$25>0,$DA1219>='Ownership Option 2'!$D$25,DA1219<EDATE('Ownership Option 2'!$D$25,'Ownership Option 2'!$D$26)),('Ownership Option 2'!$D$28*'Ownership Option 2'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1219)=MONTH('Ownership Option 2'!$D$25),YEAR($DA1219)=YEAR('Ownership Option 2'!$D$25)),'Ownership Option 2'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DA1219<EDATE('Ownership Option 2'!$D$22,((12*$N$8)-$BZ$5)),DA1219>='Ownership Option 2'!$D$22),(-PMT($N$5,$N$8-($BZ$5/12),$DE$13)*(1+$DE$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DA1219)=MONTH('Ownership Option 2'!$D$22),YEAR($DA1219)=YEAR('Ownership Option 2'!$D$22)),'Ownership Option 2'!$D$79+IF('Ownership Option 2'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(DA1219>='Ownership Option 2'!$D$22,AND(MONTH('Cash Flows'!DA1219)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1219)=YEAR('Ownership Option 2'!$D$22)),AND(MONTH('Cash Flows'!DA1219)=MONTH('Ownership Option 2'!$D$22),YEAR(DA1219)=YEAR('Ownership Option 2'!$D$22))),'Ownership Option 2'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DA1219)-(YEAR('Ownership Option 2'!$D$22))),\"\")","v":0},0,0,null,null,null,"1999-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DN1219<$DP$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DN1219>='Ownership Option 3'!$D$25,DN1219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 3'!$D$25),YEAR($DN1219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DN1219+$DQ$6<EDATE('Ownership Option 3'!$D$22,(12*$O$8)),(OR(DN1219+$DQ$6>'Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!DN1219)=MONTH('Ownership Option 3'!$D$22)-6,YEAR(DN1219)=YEAR('Ownership Option 3'!$D$22)-1)))),IF(SUM(DS1213:DS1218)>0,IF(OR(MONTH(DN1219)=6,MONTH(DN1219)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2,\"\"),IF(OR(MONTH(DN1219)=6,MONTH(DN1219)=12),(-PMT($O$5,$O$8, 'Ownership Option 3'!$F$72))/2+('Ownership Option 3'!$F$72*$O$7),\"\")),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DN1219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DN1219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DN1219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DN1219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DN1219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!DY1219<$DP$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$DY1219>='Ownership Option 3'!$D$25,DY1219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1219)=MONTH('Ownership Option 3'!$D$25),YEAR($DY1219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(DY1219+$DR$6<EDATE('Ownership Option 3'!$D$22,(12*$P$8)),DY1219+$DR$6>='Ownership Option 3'!$D$22),IF(OR(MONTH(DY1219)=6,MONTH(DY1219)=12),(-PMT($P$5,$P$8,$EC$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$DY1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($DY1219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$DY1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($DY1219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$DY1219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($DY1219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!DY1219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EJ1219<$DP$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EJ1219>='Ownership Option 3'!$D$25,EJ1219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1219)=MONTH('Ownership Option 3'!$D$25),YEAR($EJ1219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EJ1219+$DS$6<EDATE('Ownership Option 3'!$D$22,(12*$Q$8)),EJ1219>='Ownership Option 3'!$D$22),IF(OR(MONTH(EJ1219)=6,MONTH(EJ1219)=12),(-PMT($Q$5,$Q$8-($AC$5/12),$EN$13,,)/2),\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EJ1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79,\"\")","v":""},{"$f":"IF(OR($EJ1219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!$EJ1219)=MONTH('Ownership Option 3'!$D$22)-2,YEAR($EJ1219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!$EJ1219)=MONTH('Ownership Option 3'!$D$22)-1,YEAR($EJ1219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EJ1219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0,null,"1999-08-01",{"$f":"IF('Ownership Option 3'!$D$13>0,IF('Cash Flows'!EU1219<$DP$19,$I1219,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AND('Ownership Option 3'!$D$25>0,$EU1219>='Ownership Option 3'!$D$25,EU1219<EDATE('Ownership Option 3'!$D$25,'Ownership Option 3'!$D$26)),('Ownership Option 3'!$D$28*'Ownership Option 3'!$D$27)/12,\"\"),\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1219)=MONTH('Ownership Option 3'!$D$25),YEAR($EU1219)=YEAR('Ownership Option 3'!$D$25)),'Ownership Option 3'!$D$29,\"\")","v":""},0,{"$f":"IF(AND(EU1219<EDATE('Ownership Option 3'!$D$22,((12*$R$8)-$DT$5)),EU1219>='Ownership Option 3'!$D$22),(-PMT($R$5,$R$8-($DT$5/12),$EY$13)*(1+$EY$14))/12,\"\")","v":""},{"$f":"IF(AND(MONTH('Cash Flows'!$EU1219)=MONTH('Ownership Option 3'!$D$22),YEAR($EU1219)=YEAR('Ownership Option 3'!$D$22)),'Ownership Option 3'!$D$79+IF('Ownership Option 3'!$D$13>0,'Capital Construction Defaults'!$B$28,0),\"\")","v":""},{"$f":"IF(OR(EU1219>='Ownership Option 3'!$D$22,AND(MONTH('Cash Flows'!EU1219)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1219)=YEAR('Ownership Option 3'!$D$22)),AND(MONTH('Cash Flows'!EU1219)=MONTH('Ownership Option 3'!$D$22),YEAR(EU1219)=YEAR('Ownership Option 3'!$D$22))),'Ownership Option 3'!$G$96*(1+'Financial Assumptions'!$D$40)^(YEAR('Cash Flows'!EU1219)-(YEAR('Ownership Option 3'!$D$22))),\"\")","v":0},0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I24:I1223)","v":0},{"$f":"SUM(J24:J1223)","v":0},null,null,{"$f":"SUM(M24:M1223)","v":0},0,0,0,0,0,"Total",{"$f":"SUM(T24:T1223)","v":0},0,0,0,0,0,{"$f":"SUM(AG24:AG1223)","v":0},{"$f":"SUM(AH24:AH1223)","v":0},{"$f":"SUM(AI24:AI1223)","v":0},null,"Total",{"$f":"SUM(AL24:AL1223)","v":0},{"$f":"SUM(AM24:AM1223)","v":0},{"$f":"SUM(AN24:AN1223)","v":0},{"$f":"SUM(AH24:AH1223)","v":0},{"$f":"SUM(AI24:AI1223)","v":0},{"$f":"SUM(AJ24:AJ1223)","v":0},null,null,{"$f":"SUM(AT24:AT1223)","v":0},null,"Total",{"$f":"SUM(AP24:AP1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(BE24:BE1223)","v":0},null,"Total",{"$f":"SUM(BA24:BA1223)","v":0},{"$f":"SUM(BB24:BB1223)","v":0},{"$f":"SUM(BC24:BC1223)","v":0},{"$f":"SUM(BD24:BD1223)","v":0},{"$f":"SUM(BE24:BE1223)","v":0},null,null,null,{"$f":"SUM(BP24:BP1223)","v":0},null,"Total",{"$f":"SUM(BL24:BL1223)","v":0},0,0,0,0,0,null,null,null,null,{"$f":"SUM(CC24:CC1223)","v":0},null,"Total",{"$f":"SUM(BY24:BY1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(CN24:CN1223)","v":0},null,"Total",{"$f":"SUM(CJ24:CJ1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(CY24:CY1223)","v":0},null,"Total",{"$f":"SUM(CU24:CU1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(DJ24:DJ1223)","v":0},null,"Total",{"$f":"SUM(DF24:DF1223)","v":0},0,0,0,0,0,null,null,null,null,{"$f":"SUM(DW24:DW1223)","v":0},null,"Total",{"$f":"SUM(DS24:DS1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(EH24:EH1223)","v":0},null,"Total",{"$f":"SUM(ED24:ED1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(ES24:ES1223)","v":0},null,"Total",{"$f":"SUM(EO24:EO1223)","v":0},0,0,0,0,0,null,null,{"$f":"SUM(FD24:FD1223)","v":0},null,"Total",{"$f":"SUM(EZ24:EZ1223)","v":0},0,0,0,0,0]
[null,null,{"$f":"$D$10","v":0},{"$f":"$D$13","v":0},{"$f":"$E$13","v":0},{"$f":"$F$13","v":0},{"$f":"$G$13","v":0},{"$f":"$H$13","v":0},{"$f":"$I$13","v":0},{"$f":"$J$13","v":0},{"$f":"$K$13","v":0},{"$f":"$L$13","v":0},{"$f":"$M$13","v":0},{"$f":"$N$13","v":0},{"$f":"$O$13","v":0},{"$f":"$P$13","v":0},{"$f":"$Q$13","v":0},{"$f":"$R$13","v":0},null,{"$f":"IF(AND('Existing Lease'!$J$18>0,Summary!$C$40=\"yes\"),(YEAR($D$9))+$U1229,YEAR($D$9))","v":1900},{"$f":"IF(AND('Lease Option 1'!D12>0,Summary!C40=\"yes\"),(VLOOKUP(1,U1231:W1330,3,FALSE))+1,YEAR(D9))","v":1900},{"$f":"IF(AND('Existing Lease'!$J$18>0,Summary!$C$40=\"yes\"),(YEAR($D$9))+$U1229,YEAR($D$9))","v":1900},null,{"$f":"IF(AND('Existing Lease'!$J$18>0,Summary!$C$40=\"yes\"),(YEAR($D$9))+$Y1229,YEAR($D$9))","v":1900},{"$f":"IF(AND('Lease Option 1'!D12>0,Summary!C40=\"yes\"),(VLOOKUP(1,Y1231:AA1330,3,FALSE))+1,\"N/A\")","v":"N/A"},{"$f":"IF(AND('Existing Lease'!$J$18>0,Summary!$C$40=\"yes\"),(YEAR($D$9))+$Y1229,YEAR($D$9))","v":1900},null,null,{"$f":"AD1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AD1231:BB1330,24,FALSE))-1","v":{"$error":"#N/A"}},{"$f":"AF1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AF1231:BA1330,22,FALSE))","v":{"$error":"#N/A"}},{"$f":"AH1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AH1231:BC1330,20,FALSE))","v":{"$error":"#N/A"}},{"$f":"AJ1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AJ1231:BC1330,18,FALSE))","v":{"$error":"#N/A"}},{"$f":"AL1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AL1231:BA1330,16,FALSE))","v":{"$error":"#N/A"}},{"$f":"AN1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AN1231:$BA1330,14,FALSE))","v":{"$error":"#N/A"}},{"$f":"AP1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AP1231:$BA1330,12,FALSE))","v":{"$error":"#N/A"}},{"$f":"AR1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AR1231:$BA1330,10,FALSE))","v":{"$error":"#N/A"}},{"$f":"AT1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AT1231:BI1330,8,FALSE))","v":{"$error":"#N/A"}},{"$f":"AV1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AV1231:$BA1330,6,FALSE))","v":{"$error":"#N/A"}},{"$f":"AX1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AX1231:$BA1330,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"AZ1229-YEAR($D$9)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(1,AZ1231:$BA1330,2,FALSE))","v":{"$error":"#N/A"}},null,null,null,"NPV --->",{"$f":"$D$10","v":0},{"$f":"$D$13","v":0},null,{"$f":"$E$13","v":0},null,{"$f":"$F$13","v":0},null,{"$f":"$G$13","v":0},null,{"$f":"$H$13","v":0},null,{"$f":"$I$13","v":0},null,{"$f":"$J$13","v":0},null,{"$f":"$K$13","v":0},null,{"$f":"$L$13","v":0},null,{"$f":"$M$13","v":0},null,{"$f":"$N$13","v":0},null,{"$f":"$O$13","v":0},null,{"$f":"$P$13","v":0},null,{"$f":"$Q$13","v":0},null,{"$f":"$R$13","v":0}]
[null,{"$f":"EDATE(B1231,12)","v":"1901-12-31"},2,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1232<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(AND($D1232>=$E1232,$D1231<=$E1231),T1231+1,T1231)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1902,2,{"$f":"IF(AND($D1232>=$F1232,$D1231<=$F1231),X1231+1,X1231)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1902,2,null,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$G1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$G1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$G1232-$F1232,0))),\"\")","v":""},{"$f":"IF(AND(AC1232<=0,AC1231>0),1,)","v":0},{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$H1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$H1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$H1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$I1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$I1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$I1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$J1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$J1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$J1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$K1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$K1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$K1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$L1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$L1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$L1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$M1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$M1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$M1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$N1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$N1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 1'!$D$22),$N1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$O1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$O1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$O1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$P1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$P1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$P1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$Q1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$Q1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$Q1232-$F1232,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$R1232-$D1232,0),IF($E1232>0,IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$R1232-$E1232,0),IF($BA1232>=YEAR('Ownership Option 3'!$D$22),$R1232-$F1232,0))),\"\")","v":""},0,{"$f":"YEAR($D$9)+BB1232","v":1902},2,null,{"$f":"EDATE(BD1231,12)","v":"1901-12-31"},2,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1232-BF1231,\"\"),0)","v":""},{"$f":"IF(BD1232<=$BG$1334,SUMIFS($P$24:$P$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1232),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1232-BH1231,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1232-BJ1231,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1232-BL1231,\"\"),0)","v":""},{"$f":"IF(BD1232<=$BG$1334,SUMIFS($AS$24:$AS$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1232-BN1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1232-BP1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1232-BR1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1232-BT1231,\"\"),0)","v":""},{"$f":"IF(BD1232<=$BG$1334,SUMIFS($CM$24:$CM$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1232,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1232-BV1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1232-BX1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1232-BZ1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1232-CB1231,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1232-CD1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1232-CF1231,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1232-CH1231,\"\"),0)","v":0}]
[null,"1905-12-31",6,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1236<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1236,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1906,6,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1906,6,null,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$G1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$G1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$G1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$H1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$H1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$H1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$I1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$I1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$I1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$J1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$J1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$J1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$K1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$K1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$K1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$L1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$L1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$L1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$M1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$M1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$M1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$N1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$N1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 1'!$D$22),$N1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$O1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$O1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$O1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$P1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$P1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$P1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$Q1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$Q1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$Q1236-$F1236,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$R1236-$D1236,0),IF($E1236>0,IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$R1236-$E1236,0),IF($BA1236>=YEAR('Ownership Option 3'!$D$22),$R1236-$F1236,0))),\"\")","v":""},0,1906,6,null,"1905-12-31",6,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1236-BF1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1236-BH1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1236-BJ1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1236-BL1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1236-BN1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1236-BP1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1236-BR1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1236-BT1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1236-BV1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1236-BX1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1236-BZ1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1236-CB1235,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1236-CD1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1236-CF1235,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1236-CH1235,\"\"),0)","v":0}]
[null,"1910-12-31",11,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1241<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1241,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1911,11,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1911,11,null,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$G1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$G1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$G1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$H1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$H1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$H1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$I1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$I1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$I1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$J1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$J1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$J1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$K1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$K1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$K1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$L1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$L1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$L1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$M1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$M1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$M1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$N1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$N1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 1'!$D$22),$N1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$O1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$O1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$O1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$P1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$P1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$P1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$Q1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$Q1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$Q1241-$F1241,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$R1241-$D1241,0),IF($E1241>0,IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$R1241-$E1241,0),IF($BA1241>=YEAR('Ownership Option 3'!$D$22),$R1241-$F1241,0))),\"\")","v":""},0,1911,11,null,"1910-12-31",11,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1241-BF1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1241-BH1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1241-BJ1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1241-BL1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1241-BN1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1241-BP1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1241-BR1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1241-BT1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1241-BV1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1241-BX1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1241-BZ1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1241-CB1240,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1241-CD1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1241-CF1240,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1241-CH1240,\"\"),0)","v":0}]
[null,"1915-12-31",16,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1246<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1246,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1916,16,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1916,16,null,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$G1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$G1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$G1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$H1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$H1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$H1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$I1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$I1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$I1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$J1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$J1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$J1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$K1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$K1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$K1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$L1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$L1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$L1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$M1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$M1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$M1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$N1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$N1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 1'!$D$22),$N1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$O1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$O1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$O1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$P1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$P1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$P1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$Q1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$Q1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$Q1246-$F1246,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$R1246-$D1246,0),IF($E1246>0,IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$R1246-$E1246,0),IF($BA1246>=YEAR('Ownership Option 3'!$D$22),$R1246-$F1246,0))),\"\")","v":""},0,1916,16,null,"1915-12-31",16,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1246-BF1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1246-BH1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1246-BJ1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1246-BL1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1246-BN1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1246-BP1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1246-BR1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1246-BT1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1246-BV1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1246-BX1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1246-BZ1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1246-CB1245,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1246-CD1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1246-CF1245,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1246-CH1245,\"\"),0)","v":0}]
[null,"1916-12-31",17,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1247<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1247,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1917,17,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1917,17,null,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$G1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$G1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$G1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$H1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$H1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$H1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$I1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$I1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$I1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$J1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$J1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$J1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$K1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$K1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$K1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$L1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$L1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$L1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$M1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$M1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$M1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$N1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$N1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 1'!$D$22),$N1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$O1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$O1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$O1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$P1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$P1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$P1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$Q1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$Q1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$Q1247-$F1247,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$R1247-$D1247,0),IF($E1247>0,IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$R1247-$E1247,0),IF($BA1247>=YEAR('Ownership Option 3'!$D$22),$R1247-$F1247,0))),\"\")","v":""},0,1917,17,null,"1916-12-31",17,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1247-BF1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1247-BH1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1247-BJ1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1247-BL1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1247-BN1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1247-BP1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1247-BR1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1247-BT1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1247-BV1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1247-BX1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1247-BZ1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1247-CB1246,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1247-CD1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1247-CF1246,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1247-CH1246,\"\"),0)","v":0}]
[null,"1921-12-31",22,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1252<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1252,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1922,22,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1922,22,null,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$G1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$G1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$G1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$H1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$H1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$H1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$I1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$I1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$I1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$J1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$J1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$J1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$K1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$K1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$K1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$L1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$L1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$L1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$M1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$M1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$M1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$N1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$N1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 1'!$D$22),$N1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$O1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$O1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$O1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$P1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$P1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$P1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$Q1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$Q1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$Q1252-$F1252,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$R1252-$D1252,0),IF($E1252>0,IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$R1252-$E1252,0),IF($BA1252>=YEAR('Ownership Option 3'!$D$22),$R1252-$F1252,0))),\"\")","v":""},0,1922,22,null,"1921-12-31",22,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1252-BF1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1252-BH1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1252-BJ1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1252-BL1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1252-BN1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1252-BP1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1252-BR1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1252-BT1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1252-BV1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1252-BX1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1252-BZ1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1252-CB1251,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1252-CD1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1252-CF1251,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1252-CH1251,\"\"),0)","v":0}]
[null,"1926-12-31",27,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1257<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1257,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1927,27,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1927,27,null,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$G1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$G1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$G1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$H1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$H1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$H1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$I1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$I1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$I1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$J1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$J1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$J1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$K1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$K1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$K1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$L1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$L1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$L1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$M1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$M1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$M1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$N1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$N1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 1'!$D$22),$N1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$O1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$O1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$O1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$P1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$P1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$P1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$Q1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$Q1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$Q1257-$F1257,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$R1257-$D1257,0),IF($E1257>0,IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$R1257-$E1257,0),IF($BA1257>=YEAR('Ownership Option 3'!$D$22),$R1257-$F1257,0))),\"\")","v":""},0,1927,27,null,"1926-12-31",27,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1257-BF1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1257-BH1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1257-BJ1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1257-BL1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1257-BN1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1257-BP1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1257-BR1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1257-BT1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1257-BV1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1257-BX1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1257-BZ1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1257-CB1256,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1257-CD1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1257-CF1256,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1257-CH1256,\"\"),0)","v":0}]
[null,"1931-12-31",32,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1262<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1262,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1932,32,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1932,32,null,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$G1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$G1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$G1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$H1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$H1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$H1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$I1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$I1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$I1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$J1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$J1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$J1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$K1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$K1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$K1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$L1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$L1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$L1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$M1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$M1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$M1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$N1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$N1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 1'!$D$22),$N1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$O1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$O1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$O1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$P1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$P1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$P1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$Q1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$Q1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$Q1262-$F1262,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$R1262-$D1262,0),IF($E1262>0,IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$R1262-$E1262,0),IF($BA1262>=YEAR('Ownership Option 3'!$D$22),$R1262-$F1262,0))),\"\")","v":""},0,1932,32,null,"1931-12-31",32,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1262-BF1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1262-BH1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1262-BJ1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1262-BL1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1262-BN1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1262-BP1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1262-BR1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1262-BT1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1262-BV1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1262-BX1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1262-BZ1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1262-CB1261,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1262-CD1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1262-CF1261,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1262-CH1261,\"\"),0)","v":0}]
[null,"1932-12-31",33,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1263<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"K1263-L1263","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"YEAR($D$9)+C1263","v":1933},33,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"YEAR($D$9)+C1263","v":1933},33,null,{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$G1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$G1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$G1263-$F1263,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$H1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$H1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$H1263-$F1263,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$I1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$I1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$I1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AG1263<=0,AG1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$J1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$J1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$J1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AI1263<=0,AI1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$K1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$K1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$K1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AK1263<=0,AK1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$L1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$L1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$L1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AM1263<=0,AM1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$M1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$M1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$M1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AO1263<=0,AO1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$N1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$N1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 1'!$D$22),$N1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AQ1263<=0,AQ1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$O1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$O1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$O1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AS1263<=0,AS1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$P1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$P1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$P1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AU1263<=0,AU1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$Q1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$Q1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$Q1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AW1263<=0,AW1262>0),1,)","v":0},{"$f":"IFERROR(IF($D1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$R1263-$D1263,0),IF($E1263>0,IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$R1263-$E1263,0),IF($BA1263>=YEAR('Ownership Option 3'!$D$22),$R1263-$F1263,0))),\"\")","v":""},{"$f":"IF(AND(AY1263<=0,AY1262>0),1,)","v":0},1933,33,null,"1932-12-31",33,{"$f":"IF(BD1263<=$BG$1334,SUMIFS($I$24:$I$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1263),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1263-BF1262,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1263-BH1262,\"\"),0)","v":""},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($W$24:$W$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1263),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1263-BJ1262,\"\"),0)","v":""},{"$f":"IF(BD1263<=$BG$1334,SUMIFS($AH$24:$AH$1223,$Z$24:$Z$1223,\">=\"&$D$9,$Z$24:$Z$1223,\"<\"&$B1263),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1263-BL1262,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1263-BN1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($BD$24:$BD$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1263-BP1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($BO$24:$BO$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1263-BR1262,\"\"),0)","v":0},{"$f":"IF(BD1263<=$BG$1334,SUMIFS($CB$24:$CB$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1263-BT1262,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1263-BV1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($CX$24:$CX$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1263-BX1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($DI$24:$DI$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1263-BZ1262,\"\"),0)","v":0},{"$f":"IF(BD1263<=$BG$1334,SUMIFS($DV$24:$DV$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1263-CB1262,\"\"),0)","v":""},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($EG$24:$EG$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1263-CD1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($ER$24:$ER$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1263-CF1262,\"\"),0)","v":0},{"$f":"IF($BD1263<=$BG$1334,SUMIFS($FC$24:$FC$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1263,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1263-CH1262,\"\"),0)","v":0}]
[null,"1937-12-31",38,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1268<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1268,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1938,38,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1938,38,null,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$G1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$G1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$G1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$H1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$H1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$H1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$I1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$I1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$I1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$J1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$J1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$J1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$K1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$K1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$K1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$L1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$L1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$L1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$M1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$M1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$M1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$N1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$N1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 1'!$D$22),$N1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$O1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$O1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$O1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$P1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$P1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$P1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$Q1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$Q1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$Q1268-$F1268,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$R1268-$D1268,0),IF($E1268>0,IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$R1268-$E1268,0),IF($BA1268>=YEAR('Ownership Option 3'!$D$22),$R1268-$F1268,0))),\"\")","v":""},0,1938,38,null,"1937-12-31",38,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1268-BF1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1268-BH1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1268-BJ1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1268-BL1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1268-BN1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1268-BP1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1268-BR1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1268-BT1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1268-BV1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1268-BX1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1268-BZ1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1268-CB1267,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1268-CD1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1268-CF1267,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1268-CH1267,\"\"),0)","v":0}]
[null,"1941-12-31",42,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1272<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1272,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1942,42,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1942,42,null,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$G1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$G1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$G1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$H1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$H1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$H1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$I1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$I1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$I1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$J1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$J1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$J1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$K1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$K1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$K1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$L1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$L1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$L1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$M1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$M1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$M1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$N1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$N1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 1'!$D$22),$N1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$O1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$O1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$O1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$P1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$P1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$P1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$Q1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$Q1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$Q1272-$F1272,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$R1272-$D1272,0),IF($E1272>0,IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$R1272-$E1272,0),IF($BA1272>=YEAR('Ownership Option 3'!$D$22),$R1272-$F1272,0))),\"\")","v":""},0,1942,42,null,"1941-12-31",42,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1272-BF1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1272-BH1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1272-BJ1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1272-BL1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1272-BN1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1272-BP1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1272-BR1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1272-BT1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1272-BV1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1272-BX1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1272-BZ1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1272-CB1271,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1272-CD1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1272-CF1271,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1272-CH1271,\"\"),0)","v":0}]
[null,"1945-12-31",46,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1276<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1276,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1946,46,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1946,46,null,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$G1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$G1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$G1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$H1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$H1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$H1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$I1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$I1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$I1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$J1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$J1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$J1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$K1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$K1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$K1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$L1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$L1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$L1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$M1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$M1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$M1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$N1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$N1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 1'!$D$22),$N1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$O1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$O1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$O1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$P1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$P1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$P1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$Q1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$Q1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$Q1276-$F1276,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$R1276-$D1276,0),IF($E1276>0,IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$R1276-$E1276,0),IF($BA1276>=YEAR('Ownership Option 3'!$D$22),$R1276-$F1276,0))),\"\")","v":""},0,1946,46,null,"1945-12-31",46,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1276-BF1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1276-BH1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1276-BJ1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1276-BL1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1276-BN1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1276-BP1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1276-BR1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1276-BT1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1276-BV1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1276-BX1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1276-BZ1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1276-CB1275,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1276-CD1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1276-CF1275,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1276-CH1275,\"\"),0)","v":0}]
[null,"1946-12-31",47,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1277<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1277,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1947,47,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1947,47,null,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$G1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$G1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$G1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$H1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$H1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$H1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$I1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$I1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$I1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$J1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$J1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$J1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$K1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$K1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$K1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$L1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$L1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$L1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$M1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$M1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$M1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$N1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$N1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 1'!$D$22),$N1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$O1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$O1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$O1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$P1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$P1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$P1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$Q1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$Q1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$Q1277-$F1277,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$R1277-$D1277,0),IF($E1277>0,IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$R1277-$E1277,0),IF($BA1277>=YEAR('Ownership Option 3'!$D$22),$R1277-$F1277,0))),\"\")","v":""},0,1947,47,null,"1946-12-31",47,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1277-BF1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1277-BH1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1277-BJ1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1277-BL1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1277-BN1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1277-BP1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1277-BR1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1277-BT1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1277-BV1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1277-BX1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1277-BZ1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1277-CB1276,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1277-CD1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1277-CF1276,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1277-CH1276,\"\"),0)","v":0}]
[null,"1947-12-31",48,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1278<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1278,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1948,48,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1948,48,null,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$G1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$G1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$G1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$H1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$H1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$H1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$I1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$I1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$I1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$J1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$J1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$J1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$K1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$K1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$K1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$L1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$L1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$L1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$M1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$M1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$M1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$N1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$N1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 1'!$D$22),$N1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$O1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$O1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$O1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$P1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$P1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$P1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$Q1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$Q1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$Q1278-$F1278,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$R1278-$D1278,0),IF($E1278>0,IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$R1278-$E1278,0),IF($BA1278>=YEAR('Ownership Option 3'!$D$22),$R1278-$F1278,0))),\"\")","v":""},0,1948,48,null,"1947-12-31",48,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1278-BF1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1278-BH1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1278-BJ1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1278-BL1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1278-BN1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1278-BP1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1278-BR1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1278-BT1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1278-BV1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1278-BX1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1278-BZ1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1278-CB1277,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1278-CD1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1278-CF1277,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1278-CH1277,\"\"),0)","v":0}]
[null,"1948-12-31",49,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1279<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1279,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1949,49,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1949,49,null,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$G1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$G1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$G1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$H1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$H1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$H1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$I1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$I1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$I1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$J1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$J1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$J1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$K1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$K1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$K1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$L1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$L1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$L1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$M1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$M1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$M1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$N1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$N1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 1'!$D$22),$N1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$O1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$O1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$O1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$P1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$P1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$P1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$Q1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$Q1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$Q1279-$F1279,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$R1279-$D1279,0),IF($E1279>0,IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$R1279-$E1279,0),IF($BA1279>=YEAR('Ownership Option 3'!$D$22),$R1279-$F1279,0))),\"\")","v":""},0,1949,49,null,"1948-12-31",49,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1279-BF1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1279-BH1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1279-BJ1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1279-BL1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1279-BN1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1279-BP1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1279-BR1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1279-BT1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1279-BV1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1279-BX1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1279-BZ1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1279-CB1278,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1279-CD1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1279-CF1278,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1279-CH1278,\"\"),0)","v":0}]
[null,"1949-12-31",50,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1280<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1280,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1950,50,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1950,50,null,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$G1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$G1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$G1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$H1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$H1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$H1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$I1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$I1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$I1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$J1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$J1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$J1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$K1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$K1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$K1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$L1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$L1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$L1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$M1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$M1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$M1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$N1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$N1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 1'!$D$22),$N1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$O1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$O1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$O1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$P1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$P1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$P1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$Q1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$Q1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$Q1280-$F1280,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$R1280-$D1280,0),IF($E1280>0,IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$R1280-$E1280,0),IF($BA1280>=YEAR('Ownership Option 3'!$D$22),$R1280-$F1280,0))),\"\")","v":""},0,1950,50,null,"1949-12-31",50,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1280-BF1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1280-BH1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1280-BJ1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1280-BL1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1280-BN1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1280-BP1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1280-BR1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1280-BT1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1280-BV1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1280-BX1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1280-BZ1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1280-CB1279,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1280-CD1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1280-CF1279,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1280-CH1279,\"\"),0)","v":0}]
[null,"1950-12-31",51,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1281<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1281,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1951,51,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1951,51,null,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$G1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$G1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$G1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$H1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$H1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$H1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$I1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$I1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$I1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$J1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$J1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$J1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$K1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$K1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$K1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$L1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$L1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$L1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$M1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$M1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$M1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$N1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$N1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 1'!$D$22),$N1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$O1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$O1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$O1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$P1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$P1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$P1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$Q1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$Q1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$Q1281-$F1281,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$R1281-$D1281,0),IF($E1281>0,IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$R1281-$E1281,0),IF($BA1281>=YEAR('Ownership Option 3'!$D$22),$R1281-$F1281,0))),\"\")","v":""},0,1951,51,null,"1950-12-31",51,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1281-BF1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1281-BH1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1281-BJ1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1281-BL1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1281-BN1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1281-BP1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1281-BR1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1281-BT1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1281-BV1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1281-BX1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1281-BZ1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1281-CB1280,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1281-CD1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1281-CF1280,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1281-CH1280,\"\"),0)","v":0}]
[null,"1951-12-31",52,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1282<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1282,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1952,52,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1952,52,null,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$G1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$G1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$G1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$H1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$H1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$H1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$I1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$I1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$I1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$J1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$J1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$J1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$K1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$K1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$K1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$L1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$L1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$L1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$M1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$M1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$M1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$N1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$N1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 1'!$D$22),$N1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$O1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$O1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$O1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$P1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$P1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$P1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$Q1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$Q1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$Q1282-$F1282,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$R1282-$D1282,0),IF($E1282>0,IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$R1282-$E1282,0),IF($BA1282>=YEAR('Ownership Option 3'!$D$22),$R1282-$F1282,0))),\"\")","v":""},0,1952,52,null,"1951-12-31",52,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1282-BF1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1282-BH1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1282-BJ1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1282-BL1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1282-BN1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1282-BP1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1282-BR1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1282-BT1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1282-BV1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1282-BX1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1282-BZ1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1282-CB1281,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1282-CD1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1282-CF1281,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1282-CH1281,\"\"),0)","v":0}]
[null,"1952-12-31",53,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1283<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1283,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1953,53,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1953,53,null,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$G1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$G1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$G1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$H1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$H1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$H1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$I1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$I1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$I1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$J1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$J1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$J1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$K1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$K1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$K1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$L1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$L1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$L1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$M1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$M1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$M1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$N1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$N1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 1'!$D$22),$N1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$O1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$O1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$O1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$P1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$P1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$P1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$Q1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$Q1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$Q1283-$F1283,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$R1283-$D1283,0),IF($E1283>0,IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$R1283-$E1283,0),IF($BA1283>=YEAR('Ownership Option 3'!$D$22),$R1283-$F1283,0))),\"\")","v":""},0,1953,53,null,"1952-12-31",53,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1283-BF1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1283-BH1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1283-BJ1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1283-BL1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1283-BN1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1283-BP1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1283-BR1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1283-BT1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1283-BV1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1283-BX1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1283-BZ1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1283-CB1282,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1283-CD1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1283-CF1282,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1283-CH1282,\"\"),0)","v":0}]
[null,"1953-12-31",54,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1284<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1284,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1954,54,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1954,54,null,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$G1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$G1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$G1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$H1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$H1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$H1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$I1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$I1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$I1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$J1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$J1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$J1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$K1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$K1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$K1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$L1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$L1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$L1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$M1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$M1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$M1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$N1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$N1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 1'!$D$22),$N1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$O1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$O1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$O1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$P1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$P1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$P1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$Q1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$Q1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$Q1284-$F1284,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$R1284-$D1284,0),IF($E1284>0,IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$R1284-$E1284,0),IF($BA1284>=YEAR('Ownership Option 3'!$D$22),$R1284-$F1284,0))),\"\")","v":""},0,1954,54,null,"1953-12-31",54,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1284-BF1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1284-BH1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1284-BJ1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1284-BL1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1284-BN1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1284-BP1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1284-BR1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1284-BT1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1284-BV1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1284-BX1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1284-BZ1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1284-CB1283,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1284-CD1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1284-CF1283,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1284-CH1283,\"\"),0)","v":0}]
[null,"1954-12-31",55,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1285<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1285,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1955,55,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1955,55,null,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$G1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$G1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$G1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$H1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$H1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$H1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$I1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$I1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$I1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$J1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$J1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$J1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$K1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$K1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$K1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$L1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$L1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$L1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$M1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$M1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$M1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$N1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$N1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 1'!$D$22),$N1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$O1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$O1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$O1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$P1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$P1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$P1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$Q1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$Q1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$Q1285-$F1285,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$R1285-$D1285,0),IF($E1285>0,IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$R1285-$E1285,0),IF($BA1285>=YEAR('Ownership Option 3'!$D$22),$R1285-$F1285,0))),\"\")","v":""},0,1955,55,null,"1954-12-31",55,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1285-BF1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1285-BH1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1285-BJ1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1285-BL1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1285-BN1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1285-BP1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1285-BR1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1285-BT1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1285-BV1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1285-BX1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1285-BZ1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1285-CB1284,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1285-CD1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1285-CF1284,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1285-CH1284,\"\"),0)","v":0}]
[null,"1955-12-31",56,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1286<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1286,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1956,56,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1956,56,null,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$G1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$G1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$G1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$H1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$H1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$H1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$I1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$I1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$I1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$J1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$J1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$J1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$K1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$K1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$K1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$L1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$L1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$L1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$M1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$M1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$M1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$N1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$N1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 1'!$D$22),$N1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$O1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$O1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$O1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$P1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$P1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$P1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$Q1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$Q1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$Q1286-$F1286,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$R1286-$D1286,0),IF($E1286>0,IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$R1286-$E1286,0),IF($BA1286>=YEAR('Ownership Option 3'!$D$22),$R1286-$F1286,0))),\"\")","v":""},0,1956,56,null,"1955-12-31",56,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1286-BF1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1286-BH1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1286-BJ1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1286-BL1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1286-BN1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1286-BP1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1286-BR1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1286-BT1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1286-BV1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1286-BX1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1286-BZ1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1286-CB1285,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1286-CD1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1286-CF1285,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1286-CH1285,\"\"),0)","v":0}]
[null,"1956-12-31",57,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1287<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1287,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1957,57,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1957,57,null,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$G1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$G1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$G1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$H1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$H1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$H1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$I1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$I1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$I1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$J1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$J1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$J1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$K1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$K1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$K1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$L1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$L1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$L1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$M1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$M1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$M1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$N1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$N1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 1'!$D$22),$N1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$O1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$O1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$O1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$P1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$P1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$P1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$Q1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$Q1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$Q1287-$F1287,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$R1287-$D1287,0),IF($E1287>0,IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$R1287-$E1287,0),IF($BA1287>=YEAR('Ownership Option 3'!$D$22),$R1287-$F1287,0))),\"\")","v":""},0,1957,57,null,"1956-12-31",57,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1287-BF1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1287-BH1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1287-BJ1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1287-BL1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1287-BN1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1287-BP1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1287-BR1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1287-BT1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1287-BV1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1287-BX1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1287-BZ1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1287-CB1286,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1287-CD1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1287-CF1286,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1287-CH1286,\"\"),0)","v":0}]
[null,"1957-12-31",58,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1288<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1288,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1958,58,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1958,58,null,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$G1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$G1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$G1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$H1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$H1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$H1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$I1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$I1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$I1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$J1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$J1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$J1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$K1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$K1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$K1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$L1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$L1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$L1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$M1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$M1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$M1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$N1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$N1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 1'!$D$22),$N1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$O1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$O1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$O1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$P1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$P1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$P1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$Q1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$Q1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$Q1288-$F1288,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$R1288-$D1288,0),IF($E1288>0,IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$R1288-$E1288,0),IF($BA1288>=YEAR('Ownership Option 3'!$D$22),$R1288-$F1288,0))),\"\")","v":""},0,1958,58,null,"1957-12-31",58,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1288-BF1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1288-BH1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1288-BJ1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1288-BL1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1288-BN1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1288-BP1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1288-BR1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1288-BT1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1288-BV1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1288-BX1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1288-BZ1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1288-CB1287,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1288-CD1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1288-CF1287,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1288-CH1287,\"\"),0)","v":0}]
[null,"1958-12-31",59,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1289<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1289,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1959,59,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1959,59,null,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$G1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$G1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$G1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$H1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$H1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$H1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$I1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$I1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$I1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$J1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$J1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$J1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$K1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$K1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$K1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$L1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$L1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$L1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$M1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$M1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$M1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$N1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$N1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 1'!$D$22),$N1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$O1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$O1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$O1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$P1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$P1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$P1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$Q1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$Q1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$Q1289-$F1289,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$R1289-$D1289,0),IF($E1289>0,IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$R1289-$E1289,0),IF($BA1289>=YEAR('Ownership Option 3'!$D$22),$R1289-$F1289,0))),\"\")","v":""},0,1959,59,null,"1958-12-31",59,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1289-BF1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1289-BH1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1289-BJ1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1289-BL1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1289-BN1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1289-BP1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1289-BR1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1289-BT1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1289-BV1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1289-BX1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1289-BZ1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1289-CB1288,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1289-CD1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1289-CF1288,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1289-CH1288,\"\"),0)","v":0}]
[null,"1959-12-31",60,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1290<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1290,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1960,60,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1960,60,null,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$G1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$G1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$G1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$H1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$H1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$H1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$I1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$I1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$I1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$J1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$J1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$J1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$K1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$K1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$K1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$L1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$L1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$L1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$M1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$M1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$M1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$N1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$N1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 1'!$D$22),$N1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$O1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$O1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$O1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$P1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$P1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$P1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$Q1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$Q1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$Q1290-$F1290,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$R1290-$D1290,0),IF($E1290>0,IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$R1290-$E1290,0),IF($BA1290>=YEAR('Ownership Option 3'!$D$22),$R1290-$F1290,0))),\"\")","v":""},0,1960,60,null,"1959-12-31",60,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1290-BF1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1290-BH1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1290-BJ1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1290-BL1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1290-BN1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1290-BP1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1290-BR1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1290-BT1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1290-BV1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1290-BX1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1290-BZ1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1290-CB1289,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1290-CD1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1290-CF1289,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1290-CH1289,\"\"),0)","v":0}]
[null,"1960-12-31",61,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1291<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1291,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1961,61,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1961,61,null,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$G1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$G1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$G1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$H1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$H1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$H1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$I1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$I1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$I1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$J1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$J1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$J1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$K1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$K1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$K1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$L1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$L1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$L1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$M1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$M1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$M1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$N1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$N1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 1'!$D$22),$N1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$O1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$O1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$O1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$P1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$P1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$P1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$Q1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$Q1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$Q1291-$F1291,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$R1291-$D1291,0),IF($E1291>0,IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$R1291-$E1291,0),IF($BA1291>=YEAR('Ownership Option 3'!$D$22),$R1291-$F1291,0))),\"\")","v":""},0,1961,61,null,"1960-12-31",61,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1291-BF1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1291-BH1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1291-BJ1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1291-BL1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1291-BN1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1291-BP1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1291-BR1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1291-BT1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1291-BV1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1291-BX1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1291-BZ1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1291-CB1290,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1291-CD1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1291-CF1290,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1291-CH1290,\"\"),0)","v":0}]
[null,"1961-12-31",62,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1292<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1292,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1962,62,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1962,62,null,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$G1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$G1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$G1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$H1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$H1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$H1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$I1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$I1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$I1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$J1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$J1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$J1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$K1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$K1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$K1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$L1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$L1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$L1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$M1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$M1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$M1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$N1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$N1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 1'!$D$22),$N1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$O1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$O1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$O1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$P1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$P1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$P1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$Q1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$Q1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$Q1292-$F1292,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$R1292-$D1292,0),IF($E1292>0,IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$R1292-$E1292,0),IF($BA1292>=YEAR('Ownership Option 3'!$D$22),$R1292-$F1292,0))),\"\")","v":""},0,1962,62,null,"1961-12-31",62,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1292-BF1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1292-BH1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1292-BJ1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1292-BL1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1292-BN1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1292-BP1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1292-BR1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1292-BT1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1292-BV1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1292-BX1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1292-BZ1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1292-CB1291,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1292-CD1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1292-CF1291,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1292-CH1291,\"\"),0)","v":0}]
[null,"1962-12-31",63,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1293<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1293,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1963,63,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1963,63,null,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$G1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$G1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$G1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$H1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$H1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$H1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$I1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$I1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$I1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$J1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$J1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$J1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$K1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$K1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$K1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$L1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$L1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$L1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$M1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$M1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$M1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$N1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$N1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 1'!$D$22),$N1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$O1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$O1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$O1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$P1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$P1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$P1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$Q1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$Q1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$Q1293-$F1293,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$R1293-$D1293,0),IF($E1293>0,IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$R1293-$E1293,0),IF($BA1293>=YEAR('Ownership Option 3'!$D$22),$R1293-$F1293,0))),\"\")","v":""},0,1963,63,null,"1962-12-31",63,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1293-BF1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1293-BH1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1293-BJ1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1293-BL1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1293-BN1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1293-BP1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1293-BR1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1293-BT1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1293-BV1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1293-BX1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1293-BZ1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1293-CB1292,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1293-CD1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1293-CF1292,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1293-CH1292,\"\"),0)","v":0}]
[null,"1963-12-31",64,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1294<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1294,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"T1295-T1294","v":{"$error":"#VALUE!"}},1964,64,{"$error":"#VALUE!"},{"$f":"X1295-X1294","v":{"$error":"#VALUE!"}},1964,64,null,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$G1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$G1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$G1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$H1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$H1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$H1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$I1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$I1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$I1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$J1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$J1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$J1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$K1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$K1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$K1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$L1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$L1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$L1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$M1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$M1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$M1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$N1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$N1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 1'!$D$22),$N1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$O1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$O1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$O1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$P1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$P1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$P1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$Q1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$Q1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$Q1294-$F1294,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$R1294-$D1294,0),IF($E1294>0,IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$R1294-$E1294,0),IF($BA1294>=YEAR('Ownership Option 3'!$D$22),$R1294-$F1294,0))),\"\")","v":""},0,1964,64,null,"1963-12-31",64,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1294-BF1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1294-BH1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1294-BJ1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1294-BL1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1294-BN1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1294-BP1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1294-BR1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1294-BT1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1294-BV1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1294-BX1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1294-BZ1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1294-CB1293,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1294-CD1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1294-CF1293,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1294-CH1293,\"\"),0)","v":0}]
[null,"1964-12-31",65,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1295<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"YEAR($D$9)+C1295","v":1965},65,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"YEAR($D$9)+C1295","v":1965},65,null,{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$G1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$G1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$G1295-$F1295,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$H1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$H1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$H1295-$F1295,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$I1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$I1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$I1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AG1295<=0,AG1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$J1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$J1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$J1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AI1295<=0,AI1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$K1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$K1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$K1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AK1295<=0,AK1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$L1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$L1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$L1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AM1295<=0,AM1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$M1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$M1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$M1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AO1295<=0,AO1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$N1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$N1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 1'!$D$22),$N1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AQ1295<=0,AQ1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$O1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$O1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$O1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AS1295<=0,AS1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$P1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$P1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$P1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AU1295<=0,AU1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$Q1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$Q1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$Q1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AW1295<=0,AW1294>0),1,)","v":0},{"$f":"IFERROR(IF($D1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$R1295-$D1295,0),IF($E1295>0,IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$R1295-$E1295,0),IF($BA1295>=YEAR('Ownership Option 3'!$D$22),$R1295-$F1295,0))),\"\")","v":""},{"$f":"IF(AND(AY1295<=0,AY1294>0),1,)","v":0},1965,65,null,"1964-12-31",65,{"$f":"IF(BD1295<=$BG$1334,SUMIFS($I$24:$I$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1295),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1295-BF1294,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1295-BH1294,\"\"),0)","v":""},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($W$24:$W$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1295),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1295-BJ1294,\"\"),0)","v":""},{"$f":"IF(BD1295<=$BG$1334,SUMIFS($AH$24:$AH$1223,$Z$24:$Z$1223,\">=\"&$D$9,$Z$24:$Z$1223,\"<\"&$B1295),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1295-BL1294,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1295-BN1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($BD$24:$BD$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1295-BP1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($BO$24:$BO$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1295-BR1294,\"\"),0)","v":0},{"$f":"IF(BD1295<=$BG$1334,SUMIFS($CB$24:$CB$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1295-BT1294,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1295-BV1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($CX$24:$CX$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1295-BX1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($DI$24:$DI$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1295-BZ1294,\"\"),0)","v":0},{"$f":"IF(BD1295<=$BG$1334,SUMIFS($DV$24:$DV$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1295-CB1294,\"\"),0)","v":""},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($EG$24:$EG$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1295-CD1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($ER$24:$ER$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1295-CF1294,\"\"),0)","v":0},{"$f":"IF($BD1295<=$BG$1334,SUMIFS($FC$24:$FC$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1295,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1295-CH1294,\"\"),0)","v":0}]
[null,{"$f":"EDATE(B1295,12)","v":"1965-12-31"},66,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1296<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IFERROR(K1296-L1296,\"\")","v":""},{"$f":"IF(AND($D1296>=$E1296,$D1295<=$E1295),T1295+1,T1295)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1966,66,{"$f":"IF(AND($D1296>=$F1296,$D1295<=$F1295),X1295+1,X1295)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1966,66,null,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$G1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$G1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$G1296-$F1296,0))),\"\")","v":""},{"$f":"IF(AND(AC1296<=0,AC1295>0),1,)","v":0},{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$H1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$H1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$H1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$I1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$I1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$I1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$J1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$J1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$J1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$K1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$K1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$K1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$L1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$L1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$L1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$M1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$M1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$M1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$N1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$N1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 1'!$D$22),$N1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$O1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$O1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$O1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$P1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$P1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$P1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$Q1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$Q1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$Q1296-$F1296,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$R1296-$D1296,0),IF($E1296>0,IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$R1296-$E1296,0),IF($BA1296>=YEAR('Ownership Option 3'!$D$22),$R1296-$F1296,0))),\"\")","v":""},0,{"$f":"YEAR($D$9)+BB1296","v":1966},66,null,{"$f":"EDATE(BD1295,12)","v":"1965-12-31"},66,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1296-BF1295,\"\"),0)","v":""},{"$f":"IF(BD1296<=$BG$1334,SUMIFS($P$24:$P$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1296),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1296-BH1295,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1296-BJ1295,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1296-BL1295,\"\"),0)","v":""},{"$f":"IF(BD1296<=$BG$1334,SUMIFS($AS$24:$AS$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1296-BN1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1296-BP1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1296-BR1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1296-BT1295,\"\"),0)","v":""},{"$f":"IF(BD1296<=$BG$1334,SUMIFS($CM$24:$CM$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1296,$B$24:$B$1223,\"<\"&$D$1334),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1296-BV1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1296-BX1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1296-BZ1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1296-CB1295,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1296-CD1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1296-CF1295,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1296-CH1295,\"\"),0)","v":0}]
[null,"1966-12-31",67,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1297<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1297,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1967,67,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1967,67,null,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$G1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$G1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$G1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$H1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$H1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$H1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$I1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$I1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$I1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$J1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$J1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$J1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$K1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$K1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$K1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$L1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$L1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$L1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$M1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$M1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$M1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$N1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$N1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 1'!$D$22),$N1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$O1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$O1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$O1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$P1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$P1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$P1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$Q1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$Q1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$Q1297-$F1297,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$R1297-$D1297,0),IF($E1297>0,IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$R1297-$E1297,0),IF($BA1297>=YEAR('Ownership Option 3'!$D$22),$R1297-$F1297,0))),\"\")","v":""},0,1967,67,null,"1966-12-31",67,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1297-BF1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1297-BH1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1297-BJ1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1297-BL1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1297-BN1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1297-BP1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1297-BR1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1297-BT1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1297-BV1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1297-BX1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1297-BZ1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1297-CB1296,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1297-CD1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1297-CF1296,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1297-CH1296,\"\"),0)","v":0}]
[null,"1967-12-31",68,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1298<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1298,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1968,68,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1968,68,null,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$G1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$G1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$G1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$H1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$H1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$H1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$I1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$I1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$I1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$J1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$J1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$J1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$K1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$K1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$K1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$L1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$L1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$L1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$M1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$M1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$M1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$N1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$N1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 1'!$D$22),$N1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$O1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$O1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$O1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$P1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$P1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$P1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$Q1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$Q1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$Q1298-$F1298,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$R1298-$D1298,0),IF($E1298>0,IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$R1298-$E1298,0),IF($BA1298>=YEAR('Ownership Option 3'!$D$22),$R1298-$F1298,0))),\"\")","v":""},0,1968,68,null,"1967-12-31",68,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1298-BF1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1298-BH1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1298-BJ1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1298-BL1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1298-BN1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1298-BP1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1298-BR1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1298-BT1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1298-BV1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1298-BX1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1298-BZ1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1298-CB1297,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1298-CD1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1298-CF1297,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1298-CH1297,\"\"),0)","v":0}]
[null,"1968-12-31",69,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1299<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1299,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1969,69,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1969,69,null,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$G1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$G1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$G1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$H1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$H1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$H1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$I1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$I1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$I1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$J1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$J1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$J1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$K1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$K1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$K1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$L1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$L1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$L1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$M1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$M1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$M1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$N1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$N1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 1'!$D$22),$N1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$O1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$O1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$O1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$P1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$P1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$P1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$Q1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$Q1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$Q1299-$F1299,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$R1299-$D1299,0),IF($E1299>0,IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$R1299-$E1299,0),IF($BA1299>=YEAR('Ownership Option 3'!$D$22),$R1299-$F1299,0))),\"\")","v":""},0,1969,69,null,"1968-12-31",69,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1299-BF1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1299-BH1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1299-BJ1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1299-BL1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1299-BN1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1299-BP1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1299-BR1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1299-BT1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1299-BV1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1299-BX1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1299-BZ1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1299-CB1298,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1299-CD1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1299-CF1298,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1299-CH1298,\"\"),0)","v":0}]
[null,"1969-12-31",70,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1300<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1300,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1970,70,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1970,70,null,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$G1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$G1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$G1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$H1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$H1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$H1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$I1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$I1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$I1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$J1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$J1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$J1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$K1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$K1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$K1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$L1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$L1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$L1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$M1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$M1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$M1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$N1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$N1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 1'!$D$22),$N1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$O1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$O1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$O1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$P1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$P1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$P1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$Q1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$Q1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$Q1300-$F1300,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$R1300-$D1300,0),IF($E1300>0,IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$R1300-$E1300,0),IF($BA1300>=YEAR('Ownership Option 3'!$D$22),$R1300-$F1300,0))),\"\")","v":""},0,1970,70,null,"1969-12-31",70,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1300-BF1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1300-BH1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1300-BJ1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1300-BL1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1300-BN1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1300-BP1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1300-BR1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1300-BT1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1300-BV1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1300-BX1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1300-BZ1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1300-CB1299,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1300-CD1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1300-CF1299,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1300-CH1299,\"\"),0)","v":0}]
[null,"1970-12-31",71,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1301<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1301,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1971,71,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1971,71,null,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$G1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$G1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$G1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$H1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$H1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$H1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$I1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$I1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$I1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$J1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$J1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$J1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$K1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$K1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$K1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$L1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$L1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$L1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$M1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$M1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$M1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$N1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$N1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 1'!$D$22),$N1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$O1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$O1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$O1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$P1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$P1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$P1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$Q1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$Q1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$Q1301-$F1301,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$R1301-$D1301,0),IF($E1301>0,IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$R1301-$E1301,0),IF($BA1301>=YEAR('Ownership Option 3'!$D$22),$R1301-$F1301,0))),\"\")","v":""},0,1971,71,null,"1970-12-31",71,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1301-BF1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1301-BH1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1301-BJ1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1301-BL1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1301-BN1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1301-BP1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1301-BR1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1301-BT1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1301-BV1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1301-BX1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1301-BZ1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1301-CB1300,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1301-CD1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1301-CF1300,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1301-CH1300,\"\"),0)","v":0}]
[null,"1971-12-31",72,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1302<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1302,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1972,72,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1972,72,null,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$G1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$G1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$G1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$H1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$H1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$H1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$I1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$I1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$I1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$J1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$J1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$J1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$K1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$K1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$K1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$L1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$L1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$L1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$M1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$M1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$M1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$N1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$N1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 1'!$D$22),$N1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$O1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$O1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$O1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$P1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$P1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$P1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$Q1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$Q1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$Q1302-$F1302,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$R1302-$D1302,0),IF($E1302>0,IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$R1302-$E1302,0),IF($BA1302>=YEAR('Ownership Option 3'!$D$22),$R1302-$F1302,0))),\"\")","v":""},0,1972,72,null,"1971-12-31",72,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1302-BF1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1302-BH1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1302-BJ1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1302-BL1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1302-BN1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1302-BP1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1302-BR1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1302-BT1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1302-BV1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1302-BX1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1302-BZ1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1302-CB1301,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1302-CD1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1302-CF1301,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1302-CH1301,\"\"),0)","v":0}]
[null,"1972-12-31",73,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1303<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1303,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1973,73,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1973,73,null,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$G1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$G1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$G1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$H1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$H1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$H1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$I1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$I1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$I1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$J1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$J1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$J1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$K1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$K1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$K1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$L1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$L1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$L1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$M1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$M1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$M1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$N1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$N1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 1'!$D$22),$N1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$O1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$O1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$O1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$P1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$P1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$P1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$Q1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$Q1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$Q1303-$F1303,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$R1303-$D1303,0),IF($E1303>0,IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$R1303-$E1303,0),IF($BA1303>=YEAR('Ownership Option 3'!$D$22),$R1303-$F1303,0))),\"\")","v":""},0,1973,73,null,"1972-12-31",73,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1303-BF1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1303-BH1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1303-BJ1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1303-BL1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1303-BN1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1303-BP1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1303-BR1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1303-BT1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1303-BV1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1303-BX1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1303-BZ1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1303-CB1302,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1303-CD1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1303-CF1302,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1303-CH1302,\"\"),0)","v":0}]
[null,"1973-12-31",74,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1304<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1304,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1974,74,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1974,74,null,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$G1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$G1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$G1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$H1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$H1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$H1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$I1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$I1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$I1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$J1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$J1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$J1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$K1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$K1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$K1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$L1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$L1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$L1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$M1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$M1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$M1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$N1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$N1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 1'!$D$22),$N1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$O1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$O1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$O1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$P1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$P1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$P1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$Q1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$Q1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$Q1304-$F1304,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$R1304-$D1304,0),IF($E1304>0,IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$R1304-$E1304,0),IF($BA1304>=YEAR('Ownership Option 3'!$D$22),$R1304-$F1304,0))),\"\")","v":""},0,1974,74,null,"1973-12-31",74,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1304-BF1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1304-BH1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1304-BJ1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1304-BL1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1304-BN1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1304-BP1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1304-BR1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1304-BT1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1304-BV1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1304-BX1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1304-BZ1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1304-CB1303,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1304-CD1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1304-CF1303,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1304-CH1303,\"\"),0)","v":0}]
[null,"1974-12-31",75,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1305<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1305,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1975,75,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1975,75,null,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$G1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$G1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$G1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$H1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$H1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$H1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$I1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$I1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$I1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$J1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$J1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$J1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$K1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$K1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$K1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$L1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$L1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$L1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$M1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$M1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$M1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$N1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$N1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 1'!$D$22),$N1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$O1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$O1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$O1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$P1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$P1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$P1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$Q1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$Q1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$Q1305-$F1305,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$R1305-$D1305,0),IF($E1305>0,IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$R1305-$E1305,0),IF($BA1305>=YEAR('Ownership Option 3'!$D$22),$R1305-$F1305,0))),\"\")","v":""},0,1975,75,null,"1974-12-31",75,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1305-BF1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1305-BH1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1305-BJ1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1305-BL1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1305-BN1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1305-BP1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1305-BR1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1305-BT1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1305-BV1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1305-BX1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1305-BZ1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1305-CB1304,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1305-CD1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1305-CF1304,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1305-CH1304,\"\"),0)","v":0}]
[null,"1975-12-31",76,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1306<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1306,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1976,76,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1976,76,null,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$G1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$G1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$G1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$H1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$H1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$H1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$I1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$I1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$I1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$J1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$J1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$J1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$K1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$K1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$K1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$L1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$L1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$L1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$M1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$M1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$M1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$N1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$N1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 1'!$D$22),$N1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$O1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$O1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$O1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$P1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$P1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$P1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$Q1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$Q1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$Q1306-$F1306,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$R1306-$D1306,0),IF($E1306>0,IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$R1306-$E1306,0),IF($BA1306>=YEAR('Ownership Option 3'!$D$22),$R1306-$F1306,0))),\"\")","v":""},0,1976,76,null,"1975-12-31",76,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1306-BF1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1306-BH1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1306-BJ1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1306-BL1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1306-BN1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1306-BP1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1306-BR1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1306-BT1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1306-BV1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1306-BX1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1306-BZ1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1306-CB1305,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1306-CD1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1306-CF1305,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1306-CH1305,\"\"),0)","v":0}]
[null,"1976-12-31",77,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1307<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1307,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1977,77,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1977,77,null,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$G1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$G1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$G1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$H1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$H1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$H1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$I1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$I1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$I1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$J1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$J1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$J1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$K1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$K1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$K1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$L1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$L1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$L1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$M1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$M1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$M1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$N1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$N1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 1'!$D$22),$N1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$O1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$O1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$O1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$P1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$P1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$P1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$Q1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$Q1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$Q1307-$F1307,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$R1307-$D1307,0),IF($E1307>0,IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$R1307-$E1307,0),IF($BA1307>=YEAR('Ownership Option 3'!$D$22),$R1307-$F1307,0))),\"\")","v":""},0,1977,77,null,"1976-12-31",77,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1307-BF1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1307-BH1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1307-BJ1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1307-BL1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1307-BN1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1307-BP1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1307-BR1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1307-BT1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1307-BV1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1307-BX1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1307-BZ1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1307-CB1306,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1307-CD1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1307-CF1306,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1307-CH1306,\"\"),0)","v":0}]
[null,"1977-12-31",78,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1308<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1308,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1978,78,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1978,78,null,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$G1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$G1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$G1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$H1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$H1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$H1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$I1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$I1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$I1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$J1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$J1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$J1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$K1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$K1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$K1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$L1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$L1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$L1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$M1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$M1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$M1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$N1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$N1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 1'!$D$22),$N1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$O1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$O1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$O1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$P1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$P1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$P1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$Q1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$Q1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$Q1308-$F1308,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$R1308-$D1308,0),IF($E1308>0,IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$R1308-$E1308,0),IF($BA1308>=YEAR('Ownership Option 3'!$D$22),$R1308-$F1308,0))),\"\")","v":""},0,1978,78,null,"1977-12-31",78,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1308-BF1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1308-BH1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1308-BJ1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1308-BL1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1308-BN1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1308-BP1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1308-BR1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1308-BT1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1308-BV1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1308-BX1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1308-BZ1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1308-CB1307,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1308-CD1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1308-CF1307,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1308-CH1307,\"\"),0)","v":0}]
[null,"1978-12-31",79,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1309<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1309,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1979,79,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1979,79,null,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$G1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$G1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$G1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$H1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$H1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$H1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$I1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$I1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$I1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$J1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$J1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$J1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$K1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$K1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$K1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$L1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$L1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$L1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$M1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$M1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$M1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$N1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$N1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 1'!$D$22),$N1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$O1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$O1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$O1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$P1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$P1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$P1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$Q1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$Q1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$Q1309-$F1309,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$R1309-$D1309,0),IF($E1309>0,IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$R1309-$E1309,0),IF($BA1309>=YEAR('Ownership Option 3'!$D$22),$R1309-$F1309,0))),\"\")","v":""},0,1979,79,null,"1978-12-31",79,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1309-BF1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1309-BH1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1309-BJ1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1309-BL1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1309-BN1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1309-BP1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1309-BR1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1309-BT1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1309-BV1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1309-BX1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1309-BZ1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1309-CB1308,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1309-CD1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1309-CF1308,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1309-CH1308,\"\"),0)","v":0}]
[null,"1979-12-31",80,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1310<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1310,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1980,80,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1980,80,null,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$G1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$G1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$G1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$H1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$H1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$H1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$I1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$I1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$I1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$J1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$J1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$J1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$K1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$K1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$K1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$L1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$L1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$L1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$M1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$M1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$M1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$N1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$N1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 1'!$D$22),$N1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$O1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$O1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$O1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$P1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$P1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$P1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$Q1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$Q1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$Q1310-$F1310,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$R1310-$D1310,0),IF($E1310>0,IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$R1310-$E1310,0),IF($BA1310>=YEAR('Ownership Option 3'!$D$22),$R1310-$F1310,0))),\"\")","v":""},0,1980,80,null,"1979-12-31",80,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1310-BF1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1310-BH1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1310-BJ1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1310-BL1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1310-BN1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1310-BP1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1310-BR1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1310-BT1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1310-BV1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1310-BX1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1310-BZ1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1310-CB1309,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1310-CD1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1310-CF1309,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1310-CH1309,\"\"),0)","v":0}]
[null,"1980-12-31",81,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1311<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1311,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1981,81,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1981,81,null,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$G1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$G1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$G1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$H1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$H1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$H1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$I1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$I1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$I1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$J1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$J1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$J1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$K1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$K1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$K1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$L1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$L1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$L1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$M1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$M1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$M1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$N1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$N1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 1'!$D$22),$N1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$O1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$O1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$O1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$P1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$P1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$P1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$Q1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$Q1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$Q1311-$F1311,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$R1311-$D1311,0),IF($E1311>0,IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$R1311-$E1311,0),IF($BA1311>=YEAR('Ownership Option 3'!$D$22),$R1311-$F1311,0))),\"\")","v":""},0,1981,81,null,"1980-12-31",81,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1311-BF1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1311-BH1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1311-BJ1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1311-BL1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1311-BN1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1311-BP1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1311-BR1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1311-BT1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1311-BV1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1311-BX1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1311-BZ1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1311-CB1310,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1311-CD1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1311-CF1310,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1311-CH1310,\"\"),0)","v":0}]
[null,"1981-12-31",82,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1312<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1312,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1982,82,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1982,82,null,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$G1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$G1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$G1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$H1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$H1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$H1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$I1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$I1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$I1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$J1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$J1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$J1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$K1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$K1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$K1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$L1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$L1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$L1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$M1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$M1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$M1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$N1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$N1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 1'!$D$22),$N1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$O1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$O1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$O1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$P1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$P1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$P1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$Q1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$Q1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$Q1312-$F1312,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$R1312-$D1312,0),IF($E1312>0,IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$R1312-$E1312,0),IF($BA1312>=YEAR('Ownership Option 3'!$D$22),$R1312-$F1312,0))),\"\")","v":""},0,1982,82,null,"1981-12-31",82,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1312-BF1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1312-BH1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1312-BJ1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1312-BL1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1312-BN1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1312-BP1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1312-BR1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1312-BT1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1312-BV1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1312-BX1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1312-BZ1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1312-CB1311,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1312-CD1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1312-CF1311,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1312-CH1311,\"\"),0)","v":0}]
[null,"1982-12-31",83,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1313<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1313,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1983,83,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1983,83,null,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$G1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$G1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$G1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$H1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$H1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$H1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$I1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$I1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$I1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$J1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$J1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$J1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$K1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$K1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$K1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$L1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$L1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$L1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$M1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$M1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$M1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$N1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$N1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 1'!$D$22),$N1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$O1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$O1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$O1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$P1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$P1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$P1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$Q1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$Q1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$Q1313-$F1313,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$R1313-$D1313,0),IF($E1313>0,IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$R1313-$E1313,0),IF($BA1313>=YEAR('Ownership Option 3'!$D$22),$R1313-$F1313,0))),\"\")","v":""},0,1983,83,null,"1982-12-31",83,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1313-BF1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1313-BH1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1313-BJ1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1313-BL1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1313-BN1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1313-BP1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1313-BR1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1313-BT1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1313-BV1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1313-BX1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1313-BZ1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1313-CB1312,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1313-CD1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1313-CF1312,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1313-CH1312,\"\"),0)","v":0}]
[null,"1983-12-31",84,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1314<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1314,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1984,84,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1984,84,null,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$G1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$G1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$G1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$H1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$H1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$H1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$I1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$I1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$I1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$J1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$J1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$J1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$K1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$K1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$K1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$L1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$L1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$L1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$M1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$M1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$M1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$N1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$N1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 1'!$D$22),$N1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$O1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$O1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$O1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$P1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$P1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$P1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$Q1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$Q1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$Q1314-$F1314,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$R1314-$D1314,0),IF($E1314>0,IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$R1314-$E1314,0),IF($BA1314>=YEAR('Ownership Option 3'!$D$22),$R1314-$F1314,0))),\"\")","v":""},0,1984,84,null,"1983-12-31",84,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1314-BF1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1314-BH1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1314-BJ1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1314-BL1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1314-BN1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1314-BP1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1314-BR1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1314-BT1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1314-BV1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1314-BX1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1314-BZ1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1314-CB1313,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1314-CD1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1314-CF1313,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1314-CH1313,\"\"),0)","v":0}]
[null,"1984-12-31",85,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1315<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1315,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1985,85,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1985,85,null,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$G1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$G1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$G1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$H1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$H1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$H1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$I1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$I1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$I1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$J1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$J1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$J1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$K1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$K1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$K1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$L1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$L1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$L1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$M1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$M1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$M1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$N1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$N1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 1'!$D$22),$N1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$O1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$O1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$O1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$P1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$P1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$P1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$Q1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$Q1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$Q1315-$F1315,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$R1315-$D1315,0),IF($E1315>0,IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$R1315-$E1315,0),IF($BA1315>=YEAR('Ownership Option 3'!$D$22),$R1315-$F1315,0))),\"\")","v":""},0,1985,85,null,"1984-12-31",85,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1315-BF1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1315-BH1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1315-BJ1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1315-BL1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1315-BN1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1315-BP1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1315-BR1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1315-BT1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1315-BV1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1315-BX1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1315-BZ1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1315-CB1314,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1315-CD1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1315-CF1314,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1315-CH1314,\"\"),0)","v":0}]
[null,"1985-12-31",86,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1316<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1316,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1986,86,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1986,86,null,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$G1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$G1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$G1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$H1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$H1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$H1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$I1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$I1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$I1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$J1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$J1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$J1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$K1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$K1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$K1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$L1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$L1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$L1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$M1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$M1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$M1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$N1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$N1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 1'!$D$22),$N1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$O1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$O1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$O1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$P1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$P1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$P1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$Q1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$Q1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$Q1316-$F1316,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$R1316-$D1316,0),IF($E1316>0,IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$R1316-$E1316,0),IF($BA1316>=YEAR('Ownership Option 3'!$D$22),$R1316-$F1316,0))),\"\")","v":""},0,1986,86,null,"1985-12-31",86,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1316-BF1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1316-BH1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1316-BJ1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1316-BL1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1316-BN1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1316-BP1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1316-BR1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1316-BT1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1316-BV1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1316-BX1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1316-BZ1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1316-CB1315,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1316-CD1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1316-CF1315,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1316-CH1315,\"\"),0)","v":0}]
[null,"1986-12-31",87,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1317<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1317,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1987,87,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1987,87,null,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$G1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$G1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$G1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$H1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$H1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$H1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$I1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$I1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$I1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$J1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$J1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$J1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$K1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$K1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$K1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$L1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$L1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$L1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$M1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$M1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$M1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$N1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$N1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 1'!$D$22),$N1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$O1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$O1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$O1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$P1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$P1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$P1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$Q1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$Q1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$Q1317-$F1317,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$R1317-$D1317,0),IF($E1317>0,IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$R1317-$E1317,0),IF($BA1317>=YEAR('Ownership Option 3'!$D$22),$R1317-$F1317,0))),\"\")","v":""},0,1987,87,null,"1986-12-31",87,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1317-BF1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1317-BH1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1317-BJ1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1317-BL1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1317-BN1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1317-BP1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1317-BR1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1317-BT1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1317-BV1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1317-BX1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1317-BZ1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1317-CB1316,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1317-CD1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1317-CF1316,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1317-CH1316,\"\"),0)","v":0}]
[null,"1987-12-31",88,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1318<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1318,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1988,88,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1988,88,null,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$G1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$G1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$G1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$H1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$H1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$H1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$I1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$I1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$I1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$J1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$J1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$J1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$K1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$K1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$K1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$L1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$L1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$L1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$M1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$M1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$M1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$N1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$N1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 1'!$D$22),$N1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$O1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$O1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$O1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$P1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$P1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$P1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$Q1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$Q1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$Q1318-$F1318,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$R1318-$D1318,0),IF($E1318>0,IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$R1318-$E1318,0),IF($BA1318>=YEAR('Ownership Option 3'!$D$22),$R1318-$F1318,0))),\"\")","v":""},0,1988,88,null,"1987-12-31",88,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1318-BF1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1318-BH1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1318-BJ1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1318-BL1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1318-BN1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1318-BP1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1318-BR1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1318-BT1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1318-BV1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1318-BX1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1318-BZ1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1318-CB1317,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1318-CD1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1318-CF1317,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1318-CH1317,\"\"),0)","v":0}]
[null,"1988-12-31",89,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1319<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1319,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1989,89,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1989,89,null,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$G1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$G1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$G1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$H1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$H1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$H1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$I1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$I1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$I1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$J1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$J1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$J1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$K1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$K1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$K1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$L1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$L1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$L1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$M1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$M1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$M1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$N1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$N1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 1'!$D$22),$N1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$O1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$O1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$O1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$P1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$P1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$P1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$Q1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$Q1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$Q1319-$F1319,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$R1319-$D1319,0),IF($E1319>0,IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$R1319-$E1319,0),IF($BA1319>=YEAR('Ownership Option 3'!$D$22),$R1319-$F1319,0))),\"\")","v":""},0,1989,89,null,"1988-12-31",89,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1319-BF1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1319-BH1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1319-BJ1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1319-BL1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1319-BN1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1319-BP1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1319-BR1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1319-BT1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1319-BV1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1319-BX1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1319-BZ1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1319-CB1318,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1319-CD1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1319-CF1318,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1319-CH1318,\"\"),0)","v":0}]
[null,"1989-12-31",90,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1320<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1320,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1990,90,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1990,90,null,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$G1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$G1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$G1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$H1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$H1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$H1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$I1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$I1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$I1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$J1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$J1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$J1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$K1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$K1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$K1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$L1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$L1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$L1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$M1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$M1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$M1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$N1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$N1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 1'!$D$22),$N1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$O1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$O1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$O1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$P1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$P1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$P1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$Q1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$Q1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$Q1320-$F1320,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$R1320-$D1320,0),IF($E1320>0,IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$R1320-$E1320,0),IF($BA1320>=YEAR('Ownership Option 3'!$D$22),$R1320-$F1320,0))),\"\")","v":""},0,1990,90,null,"1989-12-31",90,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1320-BF1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1320-BH1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1320-BJ1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1320-BL1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1320-BN1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1320-BP1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1320-BR1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1320-BT1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1320-BV1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1320-BX1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1320-BZ1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1320-CB1319,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1320-CD1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1320-CF1319,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1320-CH1319,\"\"),0)","v":0}]
[null,"1990-12-31",91,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1321<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1321,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1991,91,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1991,91,null,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$G1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$G1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$G1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$H1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$H1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$H1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$I1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$I1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$I1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$J1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$J1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$J1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$K1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$K1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$K1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$L1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$L1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$L1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$M1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$M1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$M1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$N1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$N1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 1'!$D$22),$N1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$O1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$O1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$O1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$P1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$P1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$P1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$Q1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$Q1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$Q1321-$F1321,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$R1321-$D1321,0),IF($E1321>0,IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$R1321-$E1321,0),IF($BA1321>=YEAR('Ownership Option 3'!$D$22),$R1321-$F1321,0))),\"\")","v":""},0,1991,91,null,"1990-12-31",91,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1321-BF1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1321-BH1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1321-BJ1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1321-BL1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1321-BN1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1321-BP1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1321-BR1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1321-BT1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1321-BV1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1321-BX1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1321-BZ1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1321-CB1320,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1321-CD1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1321-CF1320,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1321-CH1320,\"\"),0)","v":0}]
[null,"1991-12-31",92,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1322<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1322,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1992,92,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1992,92,null,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$G1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$G1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$G1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$H1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$H1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$H1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$I1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$I1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$I1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$J1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$J1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$J1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$K1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$K1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$K1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$L1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$L1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$L1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$M1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$M1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$M1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$N1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$N1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 1'!$D$22),$N1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$O1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$O1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$O1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$P1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$P1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$P1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$Q1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$Q1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$Q1322-$F1322,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$R1322-$D1322,0),IF($E1322>0,IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$R1322-$E1322,0),IF($BA1322>=YEAR('Ownership Option 3'!$D$22),$R1322-$F1322,0))),\"\")","v":""},0,1992,92,null,"1991-12-31",92,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1322-BF1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1322-BH1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1322-BJ1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1322-BL1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1322-BN1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1322-BP1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1322-BR1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1322-BT1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1322-BV1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1322-BX1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1322-BZ1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1322-CB1321,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1322-CD1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1322-CF1321,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1322-CH1321,\"\"),0)","v":0}]
[null,"1992-12-31",93,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1323<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1323,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1993,93,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1993,93,null,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$G1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$G1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$G1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$H1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$H1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$H1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$I1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$I1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$I1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$J1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$J1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$J1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$K1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$K1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$K1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$L1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$L1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$L1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$M1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$M1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$M1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$N1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$N1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 1'!$D$22),$N1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$O1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$O1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$O1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$P1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$P1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$P1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$Q1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$Q1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$Q1323-$F1323,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$R1323-$D1323,0),IF($E1323>0,IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$R1323-$E1323,0),IF($BA1323>=YEAR('Ownership Option 3'!$D$22),$R1323-$F1323,0))),\"\")","v":""},0,1993,93,null,"1992-12-31",93,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1323-BF1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1323-BH1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1323-BJ1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1323-BL1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1323-BN1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1323-BP1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1323-BR1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1323-BT1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1323-BV1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1323-BX1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1323-BZ1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1323-CB1322,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1323-CD1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1323-CF1322,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1323-CH1322,\"\"),0)","v":0}]
[null,"1993-12-31",94,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1324<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1324,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1994,94,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1994,94,null,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$G1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$G1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$G1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$H1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$H1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$H1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$I1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$I1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$I1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$J1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$J1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$J1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$K1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$K1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$K1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$L1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$L1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$L1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$M1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$M1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$M1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$N1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$N1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 1'!$D$22),$N1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$O1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$O1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$O1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$P1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$P1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$P1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$Q1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$Q1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$Q1324-$F1324,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$R1324-$D1324,0),IF($E1324>0,IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$R1324-$E1324,0),IF($BA1324>=YEAR('Ownership Option 3'!$D$22),$R1324-$F1324,0))),\"\")","v":""},0,1994,94,null,"1993-12-31",94,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1324-BF1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1324-BH1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1324-BJ1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1324-BL1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1324-BN1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1324-BP1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1324-BR1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1324-BT1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1324-BV1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1324-BX1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1324-BZ1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1324-CB1323,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1324-CD1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1324-CF1323,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1324-CH1323,\"\"),0)","v":0}]
[null,"1994-12-31",95,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1325<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1325,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1995,95,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1995,95,null,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$G1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$G1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$G1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$H1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$H1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$H1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$I1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$I1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$I1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$J1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$J1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$J1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$K1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$K1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$K1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$L1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$L1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$L1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$M1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$M1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$M1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$N1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$N1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 1'!$D$22),$N1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$O1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$O1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$O1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$P1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$P1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$P1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$Q1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$Q1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$Q1325-$F1325,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$R1325-$D1325,0),IF($E1325>0,IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$R1325-$E1325,0),IF($BA1325>=YEAR('Ownership Option 3'!$D$22),$R1325-$F1325,0))),\"\")","v":""},0,1995,95,null,"1994-12-31",95,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1325-BF1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1325-BH1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1325-BJ1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1325-BL1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1325-BN1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1325-BP1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1325-BR1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1325-BT1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1325-BV1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1325-BX1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1325-BZ1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1325-CB1324,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1325-CD1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1325-CF1324,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1325-CH1324,\"\"),0)","v":0}]
[null,"1995-12-31",96,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1326<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1326,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1996,96,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1996,96,null,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$G1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$G1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$G1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$H1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$H1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$H1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$I1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$I1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$I1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$J1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$J1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$J1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$K1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$K1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$K1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$L1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$L1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$L1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$M1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$M1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$M1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$N1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$N1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 1'!$D$22),$N1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$O1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$O1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$O1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$P1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$P1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$P1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$Q1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$Q1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$Q1326-$F1326,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$R1326-$D1326,0),IF($E1326>0,IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$R1326-$E1326,0),IF($BA1326>=YEAR('Ownership Option 3'!$D$22),$R1326-$F1326,0))),\"\")","v":""},0,1996,96,null,"1995-12-31",96,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1326-BF1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1326-BH1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1326-BJ1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1326-BL1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1326-BN1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1326-BP1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1326-BR1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1326-BT1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1326-BV1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1326-BX1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1326-BZ1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1326-CB1325,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1326-CD1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1326-CF1325,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1326-CH1325,\"\"),0)","v":0}]
[null,"1996-12-31",97,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1327<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1327,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1997,97,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1997,97,null,{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$G1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$G1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$G1327-$F1327,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$H1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$H1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$H1327-$F1327,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$I1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$I1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$I1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AG1327<=0,AG1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$J1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$J1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$J1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AI1327<=0,AI1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$K1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$K1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$K1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AK1327<=0,AK1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$L1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$L1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$L1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AM1327<=0,AM1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$M1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$M1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$M1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AO1327<=0,AO1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$N1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$N1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 1'!$D$22),$N1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AQ1327<=0,AQ1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$O1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$O1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$O1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AS1327<=0,AS1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$P1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$P1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$P1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AU1327<=0,AU1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$Q1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$Q1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$Q1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AW1327<=0,AW1326>0),1,)","v":0},{"$f":"IFERROR(IF($D1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$R1327-$D1327,0),IF($E1327>0,IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$R1327-$E1327,0),IF($BA1327>=YEAR('Ownership Option 3'!$D$22),$R1327-$F1327,0))),\"\")","v":""},{"$f":"IF(AND(AY1327<=0,AY1326>0),1,)","v":0},1997,97,null,"1996-12-31",97,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1327-BF1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1327-BH1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1327-BJ1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1327-BL1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1327-BN1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1327-BP1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1327-BR1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1327-BT1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1327-BV1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1327-BX1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1327-BZ1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1327-CB1326,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1327-CD1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1327-CF1326,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1327-CH1326,\"\"),0)","v":0}]
[null,"1997-12-31",98,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1328<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1328,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1998,98,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1998,98,null,{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$G1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$G1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$G1328-$F1328,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$H1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$H1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$H1328-$F1328,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$I1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$I1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$I1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AG1328<=0,AG1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$J1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$J1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$J1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AI1328<=0,AI1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$K1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$K1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$K1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AK1328<=0,AK1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$L1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$L1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$L1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AM1328<=0,AM1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$M1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$M1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$M1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AO1328<=0,AO1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$N1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$N1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 1'!$D$22),$N1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AQ1328<=0,AQ1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$O1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$O1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$O1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AS1328<=0,AS1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$P1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$P1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$P1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AU1328<=0,AU1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$Q1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$Q1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$Q1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AW1328<=0,AW1327>0),1,)","v":0},{"$f":"IFERROR(IF($D1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$R1328-$D1328,0),IF($E1328>0,IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$R1328-$E1328,0),IF($BA1328>=YEAR('Ownership Option 3'!$D$22),$R1328-$F1328,0))),\"\")","v":""},{"$f":"IF(AND(AY1328<=0,AY1327>0),1,)","v":0},1998,98,null,"1997-12-31",98,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1328-BF1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1328-BH1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1328-BJ1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1328-BL1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1328-BN1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1328-BP1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1328-BR1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1328-BT1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1328-BV1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1328-BX1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1328-BZ1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1328-CB1327,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1328-CD1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1328-CF1327,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1328-CH1327,\"\"),0)","v":0}]
[null,"1998-12-31",99,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1329<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1329,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},1999,99,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1999,99,null,{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$G1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$G1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$G1329-$F1329,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$H1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$H1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$H1329-$F1329,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$I1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$I1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$I1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AG1329<=0,AG1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$J1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$J1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$J1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AI1329<=0,AI1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$K1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$K1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$K1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AK1329<=0,AK1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$L1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$L1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$L1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AM1329<=0,AM1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$M1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$M1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$M1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AO1329<=0,AO1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$N1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$N1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 1'!$D$22),$N1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AQ1329<=0,AQ1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$O1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$O1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$O1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AS1329<=0,AS1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$P1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$P1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$P1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AU1329<=0,AU1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$Q1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$Q1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$Q1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AW1329<=0,AW1328>0),1,)","v":0},{"$f":"IFERROR(IF($D1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$R1329-$D1329,0),IF($E1329>0,IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$R1329-$E1329,0),IF($BA1329>=YEAR('Ownership Option 3'!$D$22),$R1329-$F1329,0))),\"\")","v":""},{"$f":"IF(AND(AY1329<=0,AY1328>0),1,)","v":0},1999,99,null,"1998-12-31",99,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1329-BF1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1329-BH1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1329-BJ1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1329-BL1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1329-BN1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1329-BP1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1329-BR1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1329-BT1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1329-BV1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1329-BX1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1329-BZ1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1329-CB1328,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1329-CD1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1329-CF1328,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1329-CH1328,\"\"),0)","v":0}]
[null,{"$f":"EDATE(B1329,12)","v":"1999-12-31"},100,{"$f":"IF(Summary!$C$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($J$24:$J$1223,$B$24:$B$1223,\">=\"&$D$9,$B$24:$B$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$D$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($Q$24:$Q$1223,$L$24:$L$1223,\">=\"&$D$9,$L$24:$L$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$E$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($X$24:$X$1223,$S$24:$S$1223,\">=\"&$D$9,$S$24:$S$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$F$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($AI$24:$AI$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$G$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($AT$24:$AT$1223,$AK$24:$AK$1223,\">=\"&$D$9,$AK$24:$AK$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$H$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($BE$24:$BE$1223,$AV$24:$AV$1223,\">=\"&$D$9,$AV$24:$AV$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$I$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($BP$24:$BP$1223,$BG$24:$BG$1223,\">=\"&$D$9,$BG$24:$BG$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$J$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($CC$24:$CC$1223,$BT$24:$BT$1223,\">=\"&$D$9,$BT$24:$BT$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$K$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($CN$24:$CN$1223,$CE$24:$CE$1223,\">=\"&$D$9,$CE$24:$CE$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$L$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($CY$24:$CY$1223,$CP$24:$CP$1223,\">=\"&$D$9,$CP$24:$CP$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$M$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($DJ$24:$DJ$1223,$DA$24:$DA$1223,\">=\"&$D$9,$DA$24:$DA$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$N$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($DW$24:$DW$1223,$DN$24:$DN$1223,\">=\"&$D$9,$DN$24:$DN$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(Summary!$O$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($EH$24:$EH$1223,$DY$24:$DY$1223,\">=\"&$D$9,$DY$24:$DY$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$P$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($ES$24:$ES$1223,$EJ$24:$EJ$1223,\">=\"&$D$9,$EJ$24:$EJ$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},{"$f":"IF(Summary!$Q$40=\"yes\",IF($B1330<=$D$1334,SUMIFS($FD$24:$FD$1223,$EU$24:$EU$1223,\">=\"&$D$9,$EU$24:$EU$1223,\"<\"&$B1330,$B$24:$B$1223,\"<\"&$D$1334),\"\"),0)","v":0},"",{"$error":"#VALUE!"},null,2000,100,{"$error":"#VALUE!"},null,2000,100,null,{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$G1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$G1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$G1330-$F1330,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$H1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$H1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$H1330-$F1330,0))),\"\")","v":""},0,{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$I1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$I1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$I1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AG1330<=0,AG1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$J1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$J1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$J1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AI1330<=0,AI1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$K1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$K1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$K1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AK1330<=0,AK1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$L1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$L1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$L1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AM1330<=0,AM1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$M1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$M1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$M1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AO1330<=0,AO1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$N1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$N1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 1'!$D$22),$N1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AQ1330<=0,AQ1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$O1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$O1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$O1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AS1330<=0,AS1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$P1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$P1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$P1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AU1330<=0,AU1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$Q1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$Q1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$Q1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AW1330<=0,AW1329>0),1,)","v":0},{"$f":"IFERROR(IF($D1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$R1330-$D1330,0),IF($E1330>0,IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$R1330-$E1330,0),IF($BA1330>=YEAR('Ownership Option 3'!$D$22),$R1330-$F1330,0))),\"\")","v":""},{"$f":"IF(AND(AY1330<=0,AY1329>0),1,)","v":0},2000,100,null,"1999-12-31",100,{"$error":"#VALUE!"},{"$f":"IF(Summary!$C$40=\"yes\",IFERROR(BF1330-BF1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$D$40=\"yes\",IFERROR(BH1330-BH1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$E$40=\"yes\",IFERROR(BJ1330-BJ1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$F$40=\"yes\",IFERROR(BL1330-BL1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$G$40=\"yes\",IFERROR(BN1330-BN1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$H$40=\"yes\",IFERROR(BP1330-BP1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$I$40=\"yes\",IFERROR(BR1330-BR1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$J$40=\"yes\",IFERROR(BT1330-BT1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$K$40=\"yes\",IFERROR(BV1330-BV1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$L$40=\"yes\",IFERROR(BX1330-BX1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$M$40=\"yes\",IFERROR(BZ1330-BZ1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$N$40=\"yes\",IFERROR(CB1330-CB1329,\"\"),0)","v":""},{"$error":"#VALUE!"},{"$f":"IF(Summary!$O$40=\"yes\",IFERROR(CD1330-CD1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$P$40=\"yes\",IFERROR(CF1330-CF1329,\"\"),0)","v":0},{"$error":"#VALUE!"},{"$f":"IF(Summary!$Q$40=\"yes\",IFERROR(CH1330-CH1329,\"\"),0)","v":0}]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,{"$f":"MAX(D1332:R1332)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,3)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,4)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,5)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,6)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,7)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,8)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,9)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,10)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,11)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,12)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,13)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,14)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,15)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,16)","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP($D$1334,$B$1230:$S$1330,17)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(BF1332:BN1332)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,4)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,6)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,8)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,10)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,12)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,14)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,16)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,18)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,20)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,22)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,24)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,18)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,20)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,22)","v":{"$error":"#VALUE!"}},null,{"$f":"VLOOKUP($BG$1334,$BD$1231:$CA$1330,24)","v":{"$error":"#VALUE!"}}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,null,{"$f":"(DATEVALUE(CONCATENATE(MONTH($D$9),\"/\",DAY($D$9),\"/\",YEAR($D$9)+65)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted Line",{"$f":"BE1332*1.142","v":{"$error":"#VALUE!"}},null,{"$f":"D1334","v":{"$error":"#VALUE!"}}]
[]
[null,"Construction"]
[null,"Purchase/Remodel"]

{"sheet":"Discount Rate Sensitivity","index":8,"n_rows":1165,"n_cols":18,"rows_kept":1165,"cut":false,"hidden":false,"merged":[[222,3,222,5],[222,6,222,9],[222,10,222,13],[117,3,117,5],[117,6,117,9],[117,10,117,13],[327,3,327,5],[327,6,327,9],[327,10,327,13],[432,3,432,5],[432,6,432,9],[432,10,432,13],[537,3,537,5],[537,6,537,9],[537,10,537,13],[642,3,642,5],[642,6,642,9],[642,10,642,13],[1062,3,1062,5],[1062,6,1062,9],[1062,10,1062,13],[747,3,747,5],[747,6,747,9],[747,10,747,13],[852,3,852,5],[852,6,852,9],[852,10,852,13],[852,14,852,17],[957,14,957,17],[1062,14,1062,17],[75,0,113,0],[75,3,75,5],[75,6,75,9],[75,10,75,13],[89,3,89,5],[89,6,89,9],[89,10,89,13],[102,3,102,5],[102,6,102,9],[102,10,102,13],[957,3,957,5],[957,6,957,9],[957,10,957,13],[327,14,327,17],[432,14,432,17],[537,14,537,17],[642,14,642,17],[747,14,747,17],[75,14,75,17],[89,14,89,17],[102,14,102,17],[117,14,117,17],[222,14,222,17]]}
["Discount Rate Sensitivity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Discount Rate Sensitivity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NPV - Discounted Annually",null,{"$f":"CONCATENATE(\"NPV for \",'Cash Flows'!$D$10,\" Years\")","v":"NPV for 0 Years"},"Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,"Discount Rate",{"$f":"IF(AND(Summary!C$40=\"YES\",'Existing Lease'!$J$18>0),\"Existing Lease\",\"\")","v":""},{"$f":"IF(AND(Summary!D$40=\"YES\",'Lease Option 1'!$D$12>0),\"Lease Option 1\",\"\")","v":""},{"$f":"IF(AND(Summary!E$40=\"YES\",'Lease Option 2'!$D$12>0),\"Lease Option 2\",\"\")","v":""},{"$f":"IF(AND(Summary!F$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!G$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!H$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!I$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!J$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!K$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!L$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!M$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!N$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!O$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!P$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!Q$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - 63-20 Deferred\",\"\")","v":""}]
[null,0.01,0.01,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$120:D$220),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$120:E$220),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$120:F$220),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$120:G$220),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$120:H$220),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$120:I$220),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$120:J$220),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$120:K$220),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$120:L$220),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$120:M$220),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$120:N$220),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$120:O$220),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$120:P$220),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$120:Q$220),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$120:R$220),0),\"\")","v":""}]
[null,0.02,0.02,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$225:D$325),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$225:E$325),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$225:F$325),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$225:G$325),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$225:H$325),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$225:I$325),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$225:J$325),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$225:K$325),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$225:L$325),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$225:M$325),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$225:N$325),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$225:O$325),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$225:P$325),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$225:Q$325),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$225:R$325),0),\"\")","v":""}]
[null,0.03,0.03,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$330:D$430),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$330:E$430),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$330:F$430),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$330:G$430),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$330:H$430),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$330:I$430),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$330:J$430),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$330:K$430),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$330:L$430),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$330:M$430),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$330:N$430),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$330:O$430),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$330:P$430),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$330:Q$430),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$330:R$430),0),\"\")","v":""}]
[null,0.04,0.04,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$435:D$535),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$435:E$535),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$435:F$535),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$435:G$535),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$435:H$535),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$435:I$535),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$435:J$535),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$435:K$535),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$435:L$535),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$435:M$535),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$435:N$535),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$435:O$535),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$435:P$535),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$435:Q$535),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$435:R$535),0),\"\")","v":""}]
[null,0.05,0.05,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$540:D$640),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$540:E$640),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$540:F$640),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$540:G$640),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$540:H$640),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$540:I$640),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$540:J$640),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$540:K$640),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$540:L$640),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$540:M$640),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$540:N$640),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$540:O$640),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$540:P$640),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$540:Q$640),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$540:R$640),0),\"\")","v":""}]
[null,0.06,0.06,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$645:D$745),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$645:E$745),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$645:F$745),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$645:G$745),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$645:H$745),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$645:I$745),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$645:J$745),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$645:K$745),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$645:L$745),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$645:M$745),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$645:N$745),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$645:O$745),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$645:P$745),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$645:Q$745),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$645:R$745),0),\"\")","v":""}]
[null,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$750:D$850),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$750:E$850),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$750:F$850),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$750:G$850),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$750:H$850),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$750:I$850),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$750:J$850),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$750:K$850),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$750:L$850),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$750:M$850),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$750:N$850),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$750:O$850),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$750:P$850),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$750:Q$850),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$750:R$850),0),\"\")","v":""}]
[null,0.08,0.08,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$855:D$955),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$855:E$955),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$855:F$955),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$855:G$955),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$855:H$955),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$855:I$955),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$855:J$955),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$855:K$955),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$855:L$955),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$855:M$955),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$855:N$955),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$855:O$955),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$855:P$955),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$855:Q$955),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$855:R$955),0),\"\")","v":""}]
[null,0.09,0.09,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$960:D$1060),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$960:E$1060),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$960:F$1060),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$960:G$1060),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$960:H$1060),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$960:I$1060),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$960:J$1060),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$960:K$1060),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$960:L$1060),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$960:M$1060),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$960:N$1060),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$960:O$1060),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$960:P$1060),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$960:Q$1060),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$960:R$1060),0),\"\")","v":""}]
[null,0.1,0.1,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!D$1065:D$1165),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!E$1065:E$1165),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!F$1065:F$1165),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!G$1065:G$1165),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!H$1065:H$1165),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!I$1065:I$1165),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!J$1065:J$1165),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!K$1065:K$1165),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!L$1065:L$1165),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!M$1065:M$1165),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!N$1065:N$1165),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!O$1065:O$1165),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!P$1065:P$1165),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!Q$1065:Q$1165),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$11),'Discount Rate Sensitivity'!R$1065:R$1165),0),\"\")","v":""}]
[]
[]
[null,null,{"$f":"CONCATENATE(\"NPV for 30 Years\")","v":"NPV for 30 Years"},"Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,"Discount Rate",{"$f":"IF(AND(Summary!C$40=\"YES\",'Existing Lease'!$J$18>0),\"Existing Lease\",\"\")","v":""},{"$f":"IF(AND(Summary!D$40=\"YES\",'Lease Option 1'!$D$12>0),\"Lease Option 1\",\"\")","v":""},{"$f":"IF(AND(Summary!E$40=\"YES\",'Lease Option 2'!$D$12>0),\"Lease Option 2\",\"\")","v":""},{"$f":"IF(AND(Summary!F$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!G$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!H$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!I$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!J$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!K$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!L$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!M$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!N$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!O$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!P$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!Q$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - 63-20 Deferred\",\"\")","v":""}]
[null,0.01,0.01,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$120:D$220),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$120:E$220),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$120:F$220),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$120:G$220),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$120:H$220),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$120:I$220),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$120:J$220),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$120:K$220),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$120:L$220),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$120:M$220),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$120:N$220),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$120:O$220),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$120:P$220),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$120:Q$220),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$120:R$220),0),\"\")","v":""}]
[null,0.02,0.02,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$225:D$325),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$225:E$325),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$225:F$325),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$225:G$325),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$225:H$325),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$225:I$325),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$225:J$325),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$225:K$325),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$225:L$325),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$225:M$325),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$225:N$325),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$225:O$325),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$225:P$325),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$225:Q$325),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$225:R$325),0),\"\")","v":""}]
[null,0.03,0.03,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$330:D$430),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$330:E$430),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$330:F$430),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$330:G$430),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$330:H$430),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$330:I$430),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$330:J$430),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$330:K$430),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$330:L$430),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$330:M$430),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$330:N$430),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$330:O$430),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$330:P$430),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$330:Q$430),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$330:R$430),0),\"\")","v":""}]
[null,0.04,0.04,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$435:D$535),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$435:E$535),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$435:F$535),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$435:G$535),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$435:H$535),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$435:I$535),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$435:J$535),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$435:K$535),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$435:L$535),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$435:M$535),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$435:N$535),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$435:O$535),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$435:P$535),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$435:Q$535),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$435:R$535),0),\"\")","v":""}]
[null,0.05,0.05,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$540:D$640),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$540:E$640),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$540:F$640),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$540:G$640),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$540:H$640),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$540:I$640),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$540:J$640),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$540:K$640),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$540:L$640),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$540:M$640),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$540:N$640),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$540:O$640),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$540:P$640),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$540:Q$640),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$540:R$640),0),\"\")","v":""}]
[null,0.06,0.06,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$645:D$745),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$645:E$745),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$645:F$745),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$645:G$745),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$645:H$745),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$645:I$745),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$645:J$745),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$645:K$745),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$645:L$745),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$645:M$745),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$645:N$745),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$645:O$745),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$645:P$745),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$645:Q$745),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$645:R$745),0),\"\")","v":""}]
[null,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$750:D$850),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$750:E$850),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$750:F$850),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$750:G$850),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$750:H$850),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$750:I$850),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$750:J$850),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$750:K$850),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$750:L$850),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$750:M$850),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$750:N$850),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$750:O$850),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$750:P$850),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$750:Q$850),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$750:R$850),0),\"\")","v":""}]
[null,0.08,0.08,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$855:D$955),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$855:E$955),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$855:F$955),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$855:G$955),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$855:H$955),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$855:I$955),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$855:J$955),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$855:K$955),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$855:L$955),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$855:M$955),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$855:N$955),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$855:O$955),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$855:P$955),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$855:Q$955),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$855:R$955),0),\"\")","v":""}]
[null,0.09,0.09,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$960:D$1060),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$960:E$1060),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$960:F$1060),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$960:G$1060),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$960:H$1060),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$960:I$1060),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$960:J$1060),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$960:K$1060),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$960:L$1060),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$960:M$1060),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$960:N$1060),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$960:O$1060),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$960:P$1060),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$960:Q$1060),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$960:R$1060),0),\"\")","v":""}]
[null,0.1,0.1,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!D$1065:D$1165),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!E$1065:E$1165),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!F$1065:F$1165),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!G$1065:G$1165),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!H$1065:H$1165),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!I$1065:I$1165),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!J$1065:J$1165),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!K$1065:K$1165),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!L$1065:L$1165),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!M$1065:M$1165),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!N$1065:N$1165),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!O$1065:O$1165),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!P$1065:P$1165),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!Q$1065:Q$1165),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$14),'Discount Rate Sensitivity'!R$1065:R$1165),0),\"\")","v":""}]
[]
[null,null,{"$f":"CONCATENATE(\"NPV for 50 Years\")","v":"NPV for 50 Years"},"Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,"Discount Rate",{"$f":"IF(AND(Summary!C$40=\"YES\",'Existing Lease'!$J$18>0),\"Existing Lease\",\"\")","v":""},{"$f":"IF(AND(Summary!D$40=\"YES\",'Lease Option 1'!$D$12>0),\"Lease Option 1\",\"\")","v":""},{"$f":"IF(AND(Summary!E$40=\"YES\",'Lease Option 2'!$D$12>0),\"Lease Option 2\",\"\")","v":""},{"$f":"IF(AND(Summary!F$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!G$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!H$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!I$40=\"YES\",'Ownership Option 1'!$D$13>0),\"Ownership Option 1 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!J$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!K$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!L$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!M$40=\"YES\",'Ownership Option 2'!$D$13>0),\"Ownership Option 2 - 63-20 Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!N$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - GO Bond\",\"\")","v":""},{"$f":"IF(AND(Summary!O$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP\",\"\")","v":""},{"$f":"IF(AND(Summary!P$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - COP Deferred\",\"\")","v":""},{"$f":"IF(AND(Summary!Q$40=\"YES\",'Ownership Option 3'!$D$13>0),\"Ownership Option 3 - 63-20 Deferred\",\"\")","v":""}]
[null,null,0.01,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$120:D$220),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$120:E$220),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$120:F$220),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$120:G$220),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$120:H$220),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$120:I$220),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$120:J$220),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$120:K$220),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$120:L$220),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$120:M$220),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$120:N$220),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$120:O$220),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$120:P$220),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$120:Q$220),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$120:$A$220,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$120:R$220),0),\"\")","v":""}]
[null,null,0.02,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$225:D$325),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$225:E$325),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$225:F$325),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$225:G$325),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$225:H$325),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$225:I$325),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$225:J$325),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$225:K$325),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$225:L$325),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$225:M$325),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$225:N$325),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$225:O$325),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$225:P$325),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$225:Q$325),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$225:$A$325,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$225:R$325),0),\"\")","v":""}]
[null,null,0.03,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$330:D$430),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$330:E$430),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$330:F$430),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$330:G$430),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$330:H$430),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$330:I$430),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$330:J$430),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$330:K$430),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$330:L$430),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$330:M$430),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$330:N$430),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$330:O$430),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$330:P$430),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$330:Q$430),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$330:$A$430,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$330:R$430),0),\"\")","v":""}]
[null,null,0.04,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$435:D$535),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$435:E$535),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$435:F$535),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$435:G$535),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$435:H$535),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$435:I$535),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$435:J$535),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$435:K$535),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$435:L$535),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$435:M$535),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$435:N$535),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$435:O$535),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$435:P$535),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$435:Q$535),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$435:$A$535,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$435:R$535),0),\"\")","v":""}]
[null,null,0.05,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$540:D$640),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$540:E$640),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$540:F$640),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$540:G$640),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$540:H$640),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$540:I$640),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$540:J$640),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$540:K$640),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$540:L$640),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$540:M$640),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$540:N$640),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$540:O$640),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$540:P$640),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$540:Q$640),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$540:$A$640,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$540:R$640),0),\"\")","v":""}]
[null,null,0.06,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$645:D$745),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$645:E$745),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$645:F$745),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$645:G$745),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$645:H$745),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$645:I$745),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$645:J$745),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$645:K$745),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$645:L$745),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$645:M$745),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$645:N$745),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$645:O$745),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$645:P$745),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$645:Q$745),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$645:$A$745,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$645:R$745),0),\"\")","v":""}]
[null,null,7.0000000000000007E-2,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$750:D$850),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$750:E$850),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$750:F$850),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$750:G$850),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$750:H$850),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$750:I$850),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$750:J$850),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$750:K$850),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$750:L$850),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$750:M$850),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$750:N$850),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$750:O$850),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$750:P$850),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$750:Q$850),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$750:$A$850,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$750:R$850),0),\"\")","v":""}]
[null,null,0.08,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$855:D$955),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$855:E$955),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$855:F$955),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$855:G$955),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$855:H$955),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$855:I$955),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$855:J$955),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$855:K$955),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$855:L$955),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$855:M$955),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$855:N$955),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$855:O$955),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$855:P$955),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$855:Q$955),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$855:$A$955,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$855:R$955),0),\"\")","v":""}]
[null,null,0.09,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$960:D$1060),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$960:E$1060),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$960:F$1060),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$960:G$1060),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$960:H$1060),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$960:I$1060),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$960:J$1060),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$960:K$1060),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$960:L$1060),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$960:M$1060),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$960:N$1060),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$960:O$1060),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$960:P$1060),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$960:Q$1060),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$960:$A$1060,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$960:R$1060),0),\"\")","v":""}]
[null,null,0.1,{"$f":"IF(Summary!C$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!D$1065:D$1165),0),\"\")","v":0},{"$f":"IF(Summary!D$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!E$1065:E$1165),0),\"\")","v":0},{"$f":"IF(Summary!E$40=\"yes\",IF('Lease Option 1'!$D$12>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!F$1065:F$1165),0),\"\")","v":0},{"$f":"IF(Summary!F$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!G$1065:G$1165),0),\"\")","v":0},{"$f":"IF(Summary!G$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!H$1065:H$1165),0),\"\")","v":""},{"$f":"IF(Summary!H$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!I$1065:I$1165),0),\"\")","v":""},{"$f":"IF(Summary!I$40=\"yes\",IF('Ownership Option 1'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!J$1065:J$1165),0),\"\")","v":""},{"$f":"IF(Summary!J$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!K$1065:K$1165),0),\"\")","v":0},{"$f":"IF(Summary!K$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!L$1065:L$1165),0),\"\")","v":""},{"$f":"IF(Summary!L$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!M$1065:M$1165),0),\"\")","v":""},{"$f":"IF(Summary!M$40=\"yes\",IF('Ownership Option 2'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!N$1065:N$1165),0),\"\")","v":""},{"$f":"IF(Summary!N$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!O$1065:O$1165),0),\"\")","v":0},{"$f":"IF(Summary!O$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!P$1065:P$1165),0),\"\")","v":""},{"$f":"IF(Summary!P$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!Q$1065:Q$1165),0),\"\")","v":""},{"$f":"IF(Summary!Q$40=\"yes\",IF('Ownership Option 3'!$D$13>0,SUMIF($A$1065:$A$1165,CONCATENATE(\"<=\",'Cash Flows'!$D$17),'Discount Rate Sensitivity'!R$1065:R$1165),0),\"\")","v":""}]
[]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.01,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C119)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A120+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C119)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A121+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C119)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C119)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C119)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A124+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C119)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C119)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C119)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C119)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C119)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C119)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C119)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C119)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C119)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C119)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C119)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C119)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A136+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C119)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C119)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C119)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C119)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C119)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C119)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C119)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C119)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C119)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C119)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C119)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C119)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A148+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C119)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C119)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C119)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C119)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C119)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C119)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C119)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C119)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C119)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C119)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C119)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C119)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A160+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C119)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C119)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C119)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C119)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C119)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C119)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C119)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C119)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C119)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C119)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C119)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C119)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A172+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C119)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C119)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C119)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C119)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C119)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C119)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C119)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C119)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C119)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C119)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C119)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C119)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A184+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C119)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A185+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C119)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C119)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C119)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C119)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C119)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C119)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C119)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C119)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C119)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C119)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C119)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A196+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C119)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C119)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C119)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C119)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C119)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C119)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C119)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C119)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C119)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C119)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C119)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C119)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A208+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C119)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C119)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C119)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C119)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C119)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C119)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C119)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C119)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C119)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C119)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C119)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A219+365.25","v":"2000-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C119)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.02,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C224)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A225+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C224)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A226+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C224)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C224)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C224)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A229+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C224)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C224)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C224)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C224)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C224)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C224)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C224)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C224)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C224)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C224)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C224)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C224)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A241+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C224)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C224)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C224)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C224)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C224)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C224)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C224)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C224)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C224)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C224)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C224)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C224)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A253+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C224)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C224)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C224)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C224)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C224)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C224)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C224)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C224)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C224)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C224)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C224)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C224)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A265+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C224)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C224)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C224)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C224)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C224)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C224)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C224)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C224)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C224)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C224)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C224)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C224)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A277+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C224)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C224)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C224)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C224)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C224)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C224)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C224)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C224)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C224)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C224)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C224)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C224)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A289+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C224)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A290+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C224)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C224)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C224)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C224)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C224)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C224)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C224)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C224)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C224)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C224)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C224)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A301+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C224)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C224)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C224)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C224)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C224)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C224)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C224)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C224)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C224)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C224)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C224)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C224)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A313+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C224)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C224)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C224)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C224)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C224)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C224)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C224)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C224)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C224)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C224)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C224)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C224)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.03,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C329)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A330+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C329)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A331+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C329)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C329)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C329)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A334+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C329)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C329)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C329)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C329)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C329)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C329)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C329)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C329)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C329)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C329)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C329)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C329)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A346+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C329)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C329)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C329)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C329)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C329)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C329)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C329)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C329)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C329)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C329)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C329)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C329)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A358+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C329)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C329)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C329)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C329)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C329)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C329)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C329)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C329)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C329)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C329)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C329)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C329)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A370+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C329)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C329)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C329)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C329)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C329)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C329)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C329)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C329)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C329)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C329)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C329)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C329)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A382+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C329)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C329)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C329)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C329)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C329)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C329)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C329)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C329)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C329)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C329)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C329)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C329)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A394+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C329)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A395+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C329)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C329)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C329)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C329)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C329)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C329)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C329)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C329)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C329)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C329)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C329)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A406+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C329)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C329)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C329)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C329)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C329)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C329)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C329)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C329)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C329)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C329)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C329)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C329)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A418+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C329)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C329)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C329)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C329)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C329)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C329)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C329)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C329)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C329)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C329)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C329)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C329)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.04,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C434)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A435+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C434)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A436+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C434)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C434)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C434)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A439+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C434)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C434)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C434)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C434)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C434)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C434)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C434)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C434)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C434)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C434)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C434)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C434)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A451+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C434)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C434)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C434)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C434)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C434)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C434)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C434)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C434)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C434)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C434)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C434)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C434)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A463+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C434)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C434)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C434)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C434)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C434)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C434)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C434)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C434)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C434)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C434)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C434)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C434)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A475+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C434)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C434)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C434)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C434)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C434)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C434)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C434)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C434)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C434)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C434)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C434)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C434)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A487+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C434)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C434)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C434)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C434)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C434)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C434)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C434)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C434)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C434)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C434)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C434)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C434)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A499+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C434)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A500+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C434)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C434)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C434)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C434)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C434)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C434)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C434)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C434)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C434)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C434)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C434)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A511+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C434)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C434)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C434)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C434)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C434)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C434)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C434)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C434)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C434)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C434)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C434)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C434)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A523+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C434)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C434)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C434)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C434)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C434)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C434)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C434)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C434)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C434)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C434)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C434)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C434)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.05,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C539)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A540+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C539)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A541+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C539)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C539)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C539)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A544+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C539)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C539)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C539)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C539)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C539)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C539)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C539)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C539)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C539)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C539)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C539)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C539)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A556+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C539)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C539)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C539)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C539)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C539)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C539)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C539)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C539)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C539)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C539)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C539)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C539)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A568+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C539)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C539)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C539)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C539)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C539)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C539)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C539)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C539)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C539)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C539)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C539)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C539)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A580+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C539)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C539)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C539)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C539)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C539)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C539)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C539)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C539)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C539)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C539)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C539)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C539)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A592+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C539)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C539)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C539)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C539)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C539)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C539)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C539)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C539)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C539)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C539)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C539)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C539)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A604+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C539)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A605+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C539)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C539)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C539)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C539)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C539)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C539)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C539)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C539)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C539)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C539)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C539)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A616+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C539)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C539)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C539)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C539)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C539)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C539)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C539)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C539)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C539)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C539)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C539)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C539)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A628+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C539)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C539)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C539)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C539)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C539)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C539)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C539)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C539)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C539)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C539)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C539)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C539)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.06,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C644)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A645+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C644)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A646+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C644)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C644)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C644)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A649+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C644)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C644)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C644)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C644)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C644)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C644)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C644)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C644)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C644)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C644)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C644)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C644)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A661+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C644)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C644)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C644)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C644)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C644)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C644)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C644)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C644)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C644)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C644)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C644)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C644)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A673+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C644)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C644)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C644)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C644)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C644)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C644)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C644)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C644)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C644)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C644)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C644)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C644)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A685+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C644)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C644)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C644)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C644)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C644)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C644)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C644)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C644)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C644)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C644)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C644)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C644)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A697+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C644)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C644)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C644)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C644)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C644)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C644)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C644)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C644)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C644)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C644)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C644)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C644)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A709+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C644)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A710+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C644)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C644)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C644)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C644)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C644)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C644)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C644)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C644)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C644)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C644)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C644)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A721+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C644)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C644)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C644)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C644)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C644)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C644)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C644)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C644)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C644)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C644)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C644)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C644)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A733+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C644)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C644)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C644)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C644)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C644)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C644)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C644)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C644)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C644)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C644)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C644)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C644)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,7.0000000000000007E-2,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C749)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A750+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C749)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A751+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C749)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C749)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C749)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A754+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C749)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C749)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C749)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C749)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C749)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C749)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C749)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C749)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C749)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C749)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C749)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C749)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A766+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C749)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C749)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C749)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C749)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C749)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C749)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C749)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C749)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C749)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C749)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C749)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C749)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A778+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C749)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C749)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C749)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C749)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C749)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C749)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C749)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C749)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C749)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C749)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C749)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C749)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A790+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C749)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C749)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C749)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C749)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C749)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C749)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C749)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C749)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C749)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C749)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C749)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C749)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A802+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C749)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C749)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C749)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C749)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C749)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C749)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C749)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C749)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C749)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C749)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C749)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C749)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A814+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C749)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A815+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C749)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C749)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C749)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C749)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C749)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C749)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C749)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C749)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C749)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C749)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C749)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A826+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C749)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C749)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C749)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C749)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C749)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C749)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C749)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C749)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C749)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C749)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C749)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C749)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A838+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C749)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C749)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C749)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C749)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C749)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C749)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C749)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C749)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C749)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C749)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C749)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C749)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.08,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C854)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A855+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C854)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A856+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C854)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C854)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C854)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A859+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C854)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C854)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C854)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C854)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C854)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C854)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C854)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C854)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C854)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C854)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C854)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C854)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A871+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C854)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C854)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C854)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C854)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C854)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C854)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C854)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C854)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C854)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C854)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C854)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C854)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A883+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C854)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C854)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C854)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C854)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C854)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C854)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C854)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C854)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C854)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C854)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C854)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C854)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A895+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C854)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C854)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C854)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C854)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C854)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C854)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C854)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C854)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C854)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C854)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C854)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C854)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A907+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C854)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C854)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C854)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C854)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C854)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C854)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C854)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C854)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C854)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C854)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C854)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C854)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A919+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C854)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A920+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C854)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C854)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C854)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C854)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C854)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C854)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C854)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C854)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C854)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C854)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C854)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A931+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C854)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C854)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C854)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C854)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C854)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C854)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C854)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C854)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C854)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C854)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C854)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C854)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A943+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C854)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C854)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C854)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C854)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C854)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C854)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C854)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C854)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C854)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C854)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C854)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C854)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.09,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C959)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A960+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C959)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A961+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C959)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C959)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C959)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A964+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C959)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C959)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C959)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C959)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C959)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C959)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C959)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C959)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C959)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C959)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C959)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C959)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A976+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C959)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C959)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C959)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C959)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C959)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C959)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C959)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C959)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C959)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C959)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C959)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C959)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A988+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C959)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C959)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C959)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C959)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C959)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C959)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C959)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C959)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C959)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C959)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C959)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C959)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1000+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C959)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C959)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C959)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C959)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C959)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C959)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C959)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C959)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C959)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C959)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C959)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C959)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1012+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C959)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C959)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C959)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C959)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C959)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C959)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C959)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C959)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C959)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C959)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C959)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C959)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1024+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C959)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1025+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C959)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C959)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C959)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C959)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C959)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C959)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C959)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C959)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C959)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C959)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C959)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1036+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C959)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C959)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C959)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C959)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C959)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C959)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C959)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C959)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C959)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C959)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C959)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C959)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1048+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C959)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C959)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C959)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C959)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C959)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C959)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C959)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C959)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C959)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C959)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C959)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C959)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]
[]
[]
[null,null,"Discount Rate:","Annual Calculated NPV - Lease Options",null,null,"Ownership Option 1",null,null,null,"Ownership Option 2",null,null,null,"Ownership Option 3"]
[null,null,0.1,"Existing Lease","New Lease 1","New Lease 2","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred","GO Bond","COP","COP Deferred","63-20 Deferred"]
[{"$f":"'Cash Flows'!$B$29","v":"1900-06-01"},null,null,{"$f":"SUM('Cash Flows'!$I$24:$I$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$24:$Q$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$24:$X$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$24:$AI$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$24:$AT$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$24:$BE$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$24:$BP$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$24:$CC$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$24:$CN$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$24:$CY$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$24:$DJ$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$24:$DW$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$24:$EH$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$24:$ES$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$24:$FD$29)/((1+C1064)^(YEAR('Cash Flows'!$B$29)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1065+365.25","v":"1901-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$30:$I$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$30:$Q$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$30:$X$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$30:$AI$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$30:$AT$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$30:$BE$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$30:$BP$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$30:$CC$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$30:$CN$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$30:$CY$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$30:$DJ$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$30:$DW$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$30:$EH$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$30:$ES$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$30:$FD$41)/((1+C1064)^(YEAR('Cash Flows'!$B$41)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1066+365.25","v":"1902-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$42:$I$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$42:$Q$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$42:$X$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$42:$AI$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$42:$AT$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$42:$BE$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$42:$BP$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$42:$CC$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$42:$CN$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$42:$CY$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$42:$DJ$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$42:$DW$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$42:$EH$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$42:$ES$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$42:$FD$53)/((1+C1064)^(YEAR('Cash Flows'!$B$53)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1903-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$54:$I$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$54:$Q$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$54:$X$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$54:$AI$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$54:$AT$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$54:$BE$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$54:$BP$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$54:$CC$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$54:$CN$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$54:$CY$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$54:$DJ$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$54:$DW$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$54:$EH$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$54:$ES$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$54:$FD$65)/((1+C1064)^(YEAR('Cash Flows'!$B$65)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1904-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$66:$I$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$66:$Q$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$66:$X$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$66:$AI$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$66:$AT$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$66:$BE$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$66:$BP$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$66:$CC$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$66:$CN$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$66:$CY$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$66:$DJ$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$66:$DW$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$66:$EH$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$66:$ES$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$66:$FD$77)/((1+C1064)^(YEAR('Cash Flows'!$B$77)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1069+365.25","v":"1905-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$78:$I$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$78:$Q$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$78:$X$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$78:$AI$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$78:$AT$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$78:$BE$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$78:$BP$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$78:$CC$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$78:$CN$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$78:$CY$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$78:$DJ$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$78:$DW$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$78:$EH$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$78:$ES$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$78:$FD$89)/((1+C1064)^(YEAR('Cash Flows'!$B$89)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1906-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$90:$I$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$90:$Q$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$90:$X$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$90:$AI$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$90:$AT$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$90:$BE$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$90:$BP$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$90:$CC$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$90:$CN$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$90:$CY$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$90:$DJ$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$90:$DW$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$90:$EH$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$90:$ES$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$90:$FD$101)/((1+C1064)^(YEAR('Cash Flows'!$B$101)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1907-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$102:$I$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$102:$Q$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$102:$X$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$102:$AI$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$102:$AT$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$102:$BE$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$102:$BP$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$102:$CC$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$102:$CN$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$102:$CY$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$102:$DJ$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$102:$DW$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$102:$EH$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$102:$ES$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$102:$FD$113)/((1+C1064)^(YEAR('Cash Flows'!$B$113)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1908-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$114:$I$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$114:$Q$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$114:$X$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$114:$AI$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$114:$AT$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$114:$BE$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$114:$BP$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$114:$CC$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$114:$CN$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$114:$CY$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$114:$DJ$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$114:$DW$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$114:$EH$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$114:$ES$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$114:$FD$125)/((1+C1064)^(YEAR('Cash Flows'!$B$125)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1909-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$126:$I$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$126:$Q$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$126:$X$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$126:$AI$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$126:$AT$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$126:$BE$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$126:$BP$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$126:$CC$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$126:$CN$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$126:$CY$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$126:$DJ$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$126:$DW$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$126:$EH$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$126:$ES$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$126:$FD$137)/((1+C1064)^(YEAR('Cash Flows'!$B$137)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1910-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$138:$I$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$138:$Q$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$138:$X$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$138:$AI$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$138:$AT$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$138:$BE$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$138:$BP$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$138:$CC$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$138:$CN$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$138:$CY$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$138:$DJ$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$138:$DW$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$138:$EH$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$138:$ES$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$138:$FD$149)/((1+C1064)^(YEAR('Cash Flows'!$B$149)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1911-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$150:$I$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$150:$Q$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$150:$X$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$150:$AI$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$150:$AT$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$150:$BE$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$150:$BP$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$150:$CC$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$150:$CN$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$150:$CY$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$150:$DJ$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$150:$DW$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$150:$EH$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$150:$ES$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$150:$FD$161)/((1+C1064)^(YEAR('Cash Flows'!$B$161)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1912-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$162:$I$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$162:$Q$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$162:$X$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$162:$AI$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$162:$AT$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$162:$BE$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$162:$BP$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$162:$CC$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$162:$CN$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$162:$CY$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$162:$DJ$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$162:$DW$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$162:$EH$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$162:$ES$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$162:$FD$173)/((1+C1064)^(YEAR('Cash Flows'!$B$173)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1913-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$174:$I$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$174:$Q$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$174:$X$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$174:$AI$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$174:$AT$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$174:$BE$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$174:$BP$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$174:$CC$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$174:$CN$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$174:$CY$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$174:$DJ$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$174:$DW$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$174:$EH$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$174:$ES$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$174:$FD$185)/((1+C1064)^(YEAR('Cash Flows'!$B$185)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1914-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$186:$I$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$186:$Q$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$186:$X$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$186:$AI$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$186:$AT$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$186:$BE$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$186:$BP$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$186:$CC$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$186:$CN$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$186:$CY$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$186:$DJ$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$186:$DW$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$186:$EH$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$186:$ES$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$186:$FD$197)/((1+C1064)^(YEAR('Cash Flows'!$B$197)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1915-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$198:$I$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$198:$Q$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$198:$X$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$198:$AI$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$198:$AT$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$198:$BE$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$198:$BP$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$198:$CC$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$198:$CN$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$198:$CY$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$198:$DJ$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$198:$DW$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$198:$EH$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$198:$ES$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$198:$FD$209)/((1+C1064)^(YEAR('Cash Flows'!$B$209)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1916-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$210:$I$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$210:$Q$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$210:$X$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$210:$AI$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$210:$AT$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$210:$BE$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$210:$BP$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$210:$CC$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$210:$CN$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$210:$CY$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$210:$DJ$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$210:$DW$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$210:$EH$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$210:$ES$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$210:$FD$221)/((1+C1064)^(YEAR('Cash Flows'!$B$221)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1081+365.25","v":"1917-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$222:$I$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$222:$Q$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$222:$X$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$222:$AI$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$222:$AT$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$222:$BE$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$222:$BP$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$222:$CC$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$222:$CN$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$222:$CY$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$222:$DJ$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$222:$DW$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$222:$EH$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$222:$ES$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$222:$FD$233)/((1+C1064)^(YEAR('Cash Flows'!$B$233)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1918-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$234:$I$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$234:$Q$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$234:$X$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$234:$AI$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$234:$AT$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$234:$BE$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$234:$BP$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$234:$CC$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$234:$CN$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$234:$CY$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$234:$DJ$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$234:$DW$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$234:$EH$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$234:$ES$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$234:$FD$245)/((1+C1064)^(YEAR('Cash Flows'!$B$245)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1919-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$246:$I$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$246:$Q$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$246:$X$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$246:$AI$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$246:$AT$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$246:$BE$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$246:$BP$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$246:$CC$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$246:$CN$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$246:$CY$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$246:$DJ$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$246:$DW$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$246:$EH$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$246:$ES$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$246:$FD$257)/((1+C1064)^(YEAR('Cash Flows'!$B$257)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1920-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$258:$I$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$258:$Q$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$258:$X$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$258:$AI$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$258:$AT$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$258:$BE$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$258:$BP$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$258:$CC$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$258:$CN$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$258:$CY$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$258:$DJ$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$258:$DW$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$258:$EH$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$258:$ES$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$258:$FD$269)/((1+C1064)^(YEAR('Cash Flows'!$B$269)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1921-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$270:$I$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$270:$Q$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$270:$X$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$270:$AI$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$270:$AT$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$270:$BE$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$270:$BP$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$270:$CC$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$270:$CN$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$270:$CY$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$270:$DJ$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$270:$DW$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$270:$EH$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$270:$ES$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$270:$FD$281)/((1+C1064)^(YEAR('Cash Flows'!$B$281)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1922-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$282:$I$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$282:$Q$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$282:$X$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$282:$AI$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$282:$AT$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$282:$BE$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$282:$BP$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$282:$CC$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$282:$CN$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$282:$CY$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$282:$DJ$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$282:$DW$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$282:$EH$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$282:$ES$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$282:$FD$293)/((1+C1064)^(YEAR('Cash Flows'!$B$293)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1923-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$294:$I$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$294:$Q$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$294:$X$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$294:$AI$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$294:$AT$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$294:$BE$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$294:$BP$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$294:$CC$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$294:$CN$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$294:$CY$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$294:$DJ$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$294:$DW$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$294:$EH$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$294:$ES$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$294:$FD$305)/((1+C1064)^(YEAR('Cash Flows'!$B$305)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1924-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$306:$I$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$306:$Q$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$306:$X$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$306:$AI$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$306:$AT$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$306:$BE$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$306:$BP$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$306:$CC$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$306:$CN$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$306:$CY$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$306:$DJ$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$306:$DW$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$306:$EH$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$306:$ES$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$306:$FD$317)/((1+C1064)^(YEAR('Cash Flows'!$B$317)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1925-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$318:$I$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$318:$Q$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$318:$X$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$318:$AI$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$318:$AT$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$318:$BE$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$318:$BP$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$318:$CC$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$318:$CN$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$318:$CY$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$318:$DJ$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$318:$DW$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$318:$EH$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$318:$ES$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$318:$FD$329)/((1+C1064)^(YEAR('Cash Flows'!$B$329)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1926-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$330:$I$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$330:$Q$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$330:$X$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$330:$AI$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$330:$AT$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$330:$BE$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$330:$BP$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$330:$CC$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$330:$CN$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$330:$CY$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$330:$DJ$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$330:$DW$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$330:$EH$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$330:$ES$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$330:$FD$341)/((1+C1064)^(YEAR('Cash Flows'!$B$341)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1927-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$342:$I$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$342:$Q$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$342:$X$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$342:$AI$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$342:$AT$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$342:$BE$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$342:$BP$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$342:$CC$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$342:$CN$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$342:$CY$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$342:$DJ$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$342:$DW$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$342:$EH$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$342:$ES$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$342:$FD$353)/((1+C1064)^(YEAR('Cash Flows'!$B$353)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1928-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$354:$I$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$354:$Q$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$354:$X$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$354:$AI$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$354:$AT$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$354:$BE$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$354:$BP$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$354:$CC$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$354:$CN$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$354:$CY$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$354:$DJ$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$354:$DW$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$354:$EH$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$354:$ES$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$354:$FD$365)/((1+C1064)^(YEAR('Cash Flows'!$B$365)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1093+365.25","v":"1929-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$366:$I$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$366:$Q$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$366:$X$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$366:$AI$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$366:$AT$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$366:$BE$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$366:$BP$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$366:$CC$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$366:$CN$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$366:$CY$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$366:$DJ$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$366:$DW$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$366:$EH$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$366:$ES$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$366:$FD$377)/((1+C1064)^(YEAR('Cash Flows'!$B$377)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1930-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$378:$I$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$378:$Q$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$378:$X$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$378:$AI$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$378:$AT$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$378:$BE$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$378:$BP$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$378:$CC$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$378:$CN$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$378:$CY$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$378:$DJ$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$378:$DW$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$378:$EH$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$378:$ES$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$378:$FD$389)/((1+C1064)^(YEAR('Cash Flows'!$B$389)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1931-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$390:$I$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$390:$Q$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$390:$X$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$390:$AI$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$390:$AT$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$390:$BE$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$390:$BP$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$390:$CC$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$390:$CN$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$390:$CY$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$390:$DJ$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$390:$DW$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$390:$EH$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$390:$ES$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$390:$FD$401)/((1+C1064)^(YEAR('Cash Flows'!$B$401)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1932-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$402:$I$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$402:$Q$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$402:$X$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$402:$AI$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$402:$AT$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$402:$BE$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$402:$BP$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$402:$CC$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$402:$CN$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$402:$CY$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$402:$DJ$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$402:$DW$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$402:$EH$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$402:$ES$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$402:$FD$413)/((1+C1064)^(YEAR('Cash Flows'!$B$413)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1933-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$414:$I$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$414:$Q$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$414:$X$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$414:$AI$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$414:$AT$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$414:$BE$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$414:$BP$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$414:$CC$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$414:$CN$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$414:$CY$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$414:$DJ$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$414:$DW$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$414:$EH$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$414:$ES$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$414:$FD$425)/((1+C1064)^(YEAR('Cash Flows'!$B$425)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1934-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$426:$I$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$426:$Q$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$426:$X$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$426:$AI$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$426:$AT$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$426:$BE$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$426:$BP$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$426:$CC$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$426:$CN$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$426:$CY$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$426:$DJ$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$426:$DW$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$426:$EH$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$426:$ES$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$426:$FD$437)/((1+C1064)^(YEAR('Cash Flows'!$B$437)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1935-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$438:$I$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$438:$Q$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$438:$X$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$438:$AI$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$438:$AT$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$438:$BE$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$438:$BP$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$438:$CC$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$438:$CN$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$438:$CY$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$438:$DJ$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$438:$DW$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$438:$EH$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$438:$ES$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$438:$FD$449)/((1+C1064)^(YEAR('Cash Flows'!$B$449)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1936-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$450:$I$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$450:$Q$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$450:$X$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$450:$AI$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$450:$AT$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$450:$BE$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$450:$BP$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$450:$CC$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$450:$CN$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$450:$CY$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$450:$DJ$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$450:$DW$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$450:$EH$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$450:$ES$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$450:$FD$461)/((1+C1064)^(YEAR('Cash Flows'!$B$461)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1937-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$462:$I$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$462:$Q$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$462:$X$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$462:$AI$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$462:$AT$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$462:$BE$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$462:$BP$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$462:$CC$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$462:$CN$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$462:$CY$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$462:$DJ$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$462:$DW$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$462:$EH$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$462:$ES$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$462:$FD$473)/((1+C1064)^(YEAR('Cash Flows'!$B$473)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1938-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$474:$I$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$474:$Q$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$474:$X$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$474:$AI$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$474:$AT$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$474:$BE$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$474:$BP$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$474:$CC$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$474:$CN$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$474:$CY$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$474:$DJ$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$474:$DW$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$474:$EH$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$474:$ES$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$474:$FD$485)/((1+C1064)^(YEAR('Cash Flows'!$B$485)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1939-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$486:$I$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$486:$Q$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$486:$X$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$486:$AI$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$486:$AT$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$486:$BE$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$486:$BP$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$486:$CC$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$486:$CN$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$486:$CY$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$486:$DJ$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$486:$DW$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$486:$EH$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$486:$ES$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$486:$FD$497)/((1+C1064)^(YEAR('Cash Flows'!$B$497)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1940-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$498:$I$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$498:$Q$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$498:$X$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$498:$AI$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$498:$AT$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$498:$BE$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$498:$BP$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$498:$CC$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$498:$CN$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$498:$CY$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$498:$DJ$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$498:$DW$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$498:$EH$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$498:$ES$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$498:$FD$509)/((1+C1064)^(YEAR('Cash Flows'!$B$509)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1105+365.25","v":"1941-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$510:$I$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$510:$Q$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$510:$X$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$510:$AI$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$510:$AT$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$510:$BE$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$510:$BP$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$510:$CC$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$510:$CN$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$510:$CY$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$510:$DJ$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$510:$DW$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$510:$EH$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$510:$ES$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$510:$FD$521)/((1+C1064)^(YEAR('Cash Flows'!$B$521)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1942-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$522:$I$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$522:$Q$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$522:$X$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$522:$AI$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$522:$AT$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$522:$BE$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$522:$BP$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$522:$CC$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$522:$CN$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$522:$CY$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$522:$DJ$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$522:$DW$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$522:$EH$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$522:$ES$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$522:$FD$533)/((1+C1064)^(YEAR('Cash Flows'!$B$533)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1943-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$534:$I$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$534:$Q$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$534:$X$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$534:$AI$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$534:$AT$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$534:$BE$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$534:$BP$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$534:$CC$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$534:$CN$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$534:$CY$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$534:$DJ$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$534:$DW$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$534:$EH$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$534:$ES$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$534:$FD$545)/((1+C1064)^(YEAR('Cash Flows'!$B$545)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1944-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$546:$I$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$546:$Q$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$546:$X$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$546:$AI$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$546:$AT$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$546:$BE$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$546:$BP$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$546:$CC$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$546:$CN$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$546:$CY$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$546:$DJ$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$546:$DW$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$546:$EH$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$546:$ES$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$546:$FD$557)/((1+C1064)^(YEAR('Cash Flows'!$B$557)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1945-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$558:$I$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$558:$Q$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$558:$X$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$558:$AI$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$558:$AT$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$558:$BE$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$558:$BP$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$558:$CC$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$558:$CN$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$558:$CY$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$558:$DJ$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$558:$DW$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$558:$EH$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$558:$ES$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$558:$FD$569)/((1+C1064)^(YEAR('Cash Flows'!$B$569)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1946-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$570:$I$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$570:$Q$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$570:$X$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$570:$AI$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$570:$AT$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$570:$BE$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$570:$BP$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$570:$CC$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$570:$CN$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$570:$CY$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$570:$DJ$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$570:$DW$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$570:$EH$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$570:$ES$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$570:$FD$581)/((1+C1064)^(YEAR('Cash Flows'!$B$581)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1947-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$582:$I$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$582:$Q$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$582:$X$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$582:$AI$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$582:$AT$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$582:$BE$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$582:$BP$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$582:$CC$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$582:$CN$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$582:$CY$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$582:$DJ$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$582:$DW$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$582:$EH$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$582:$ES$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$582:$FD$593)/((1+C1064)^(YEAR('Cash Flows'!$B$593)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1948-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$594:$I$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$594:$Q$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$594:$X$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$594:$AI$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$594:$AT$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$594:$BE$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$594:$BP$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$594:$CC$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$594:$CN$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$594:$CY$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$594:$DJ$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$594:$DW$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$594:$EH$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$594:$ES$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$594:$FD$605)/((1+C1064)^(YEAR('Cash Flows'!$B$605)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1949-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$606:$I$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$606:$Q$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$606:$X$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$606:$AI$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$606:$AT$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$606:$BE$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$606:$BP$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$606:$CC$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$606:$CN$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$606:$CY$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$606:$DJ$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$606:$DW$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$606:$EH$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$606:$ES$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$606:$FD$617)/((1+C1064)^(YEAR('Cash Flows'!$B$617)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1950-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$618:$I$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$618:$Q$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$618:$X$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$618:$AI$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$618:$AT$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$618:$BE$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$618:$BP$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$618:$CC$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$618:$CN$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$618:$CY$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$618:$DJ$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$618:$DW$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$618:$EH$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$618:$ES$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$618:$FD$629)/((1+C1064)^(YEAR('Cash Flows'!$B$629)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1951-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$630:$I$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$630:$Q$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$630:$X$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$630:$AI$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$630:$AT$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$630:$BE$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$630:$BP$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$630:$CC$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$630:$CN$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$630:$CY$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$630:$DJ$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$630:$DW$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$630:$EH$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$630:$ES$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$630:$FD$641)/((1+C1064)^(YEAR('Cash Flows'!$B$641)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1952-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$642:$I$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$642:$Q$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$642:$X$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$642:$AI$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$642:$AT$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$642:$BE$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$642:$BP$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$642:$CC$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$642:$CN$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$642:$CY$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$642:$DJ$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$642:$DW$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$642:$EH$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$642:$ES$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$642:$FD$653)/((1+C1064)^(YEAR('Cash Flows'!$B$653)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1117+365.25","v":"1953-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$654:$I$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$654:$Q$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$654:$X$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$654:$AI$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$654:$AT$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$654:$BE$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$654:$BP$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$654:$CC$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$654:$CN$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$654:$CY$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$654:$DJ$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$654:$DW$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$654:$EH$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$654:$ES$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$654:$FD$665)/((1+C1064)^(YEAR('Cash Flows'!$B$665)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1954-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$666:$I$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$666:$Q$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$666:$X$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$666:$AI$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$666:$AT$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$666:$BE$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$666:$BP$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$666:$CC$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$666:$CN$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$666:$CY$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$666:$DJ$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$666:$DW$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$666:$EH$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$666:$ES$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$666:$FD$677)/((1+C1064)^(YEAR('Cash Flows'!$B$677)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1955-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$678:$I$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$678:$Q$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$678:$X$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$678:$AI$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$678:$AT$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$678:$BE$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$678:$BP$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$678:$CC$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$678:$CN$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$678:$CY$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$678:$DJ$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$678:$DW$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$678:$EH$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$678:$ES$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$678:$FD$689)/((1+C1064)^(YEAR('Cash Flows'!$B$689)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1956-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$690:$I$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$690:$Q$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$690:$X$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$690:$AI$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$690:$AT$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$690:$BE$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$690:$BP$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$690:$CC$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$690:$CN$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$690:$CY$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$690:$DJ$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$690:$DW$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$690:$EH$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$690:$ES$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$690:$FD$701)/((1+C1064)^(YEAR('Cash Flows'!$B$701)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1957-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$702:$I$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$702:$Q$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$702:$X$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$702:$AI$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$702:$AT$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$702:$BE$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$702:$BP$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$702:$CC$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$702:$CN$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$702:$CY$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$702:$DJ$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$702:$DW$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$702:$EH$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$702:$ES$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$702:$FD$713)/((1+C1064)^(YEAR('Cash Flows'!$B$713)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1958-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$714:$I$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$714:$Q$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$714:$X$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$714:$AI$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$714:$AT$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$714:$BE$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$714:$BP$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$714:$CC$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$714:$CN$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$714:$CY$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$714:$DJ$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$714:$DW$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$714:$EH$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$714:$ES$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$714:$FD$725)/((1+C1064)^(YEAR('Cash Flows'!$B$725)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1959-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$726:$I$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$726:$Q$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$726:$X$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$726:$AI$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$726:$AT$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$726:$BE$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$726:$BP$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$726:$CC$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$726:$CN$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$726:$CY$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$726:$DJ$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$726:$DW$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$726:$EH$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$726:$ES$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$726:$FD$737)/((1+C1064)^(YEAR('Cash Flows'!$B$737)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1960-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$738:$I$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$738:$Q$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$738:$X$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$738:$AI$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$738:$AT$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$738:$BE$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$738:$BP$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$738:$CC$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$738:$CN$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$738:$CY$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$738:$DJ$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$738:$DW$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$738:$EH$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$738:$ES$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$738:$FD$749)/((1+C1064)^(YEAR('Cash Flows'!$B$749)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1961-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$750:$I$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$750:$Q$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$750:$X$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$750:$AI$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$750:$AT$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$750:$BE$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$750:$BP$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$750:$CC$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$750:$CN$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$750:$CY$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$750:$DJ$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$750:$DW$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$750:$EH$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$750:$ES$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$750:$FD$761)/((1+C1064)^(YEAR('Cash Flows'!$B$761)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1962-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$762:$I$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$762:$Q$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$762:$X$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$762:$AI$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$762:$AT$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$762:$BE$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$762:$BP$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$762:$CC$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$762:$CN$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$762:$CY$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$762:$DJ$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$762:$DW$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$762:$EH$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$762:$ES$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$762:$FD$773)/((1+C1064)^(YEAR('Cash Flows'!$B$773)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1963-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$774:$I$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$774:$Q$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$774:$X$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$774:$AI$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$774:$AT$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$774:$BE$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$774:$BP$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$774:$CC$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$774:$CN$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$774:$CY$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$774:$DJ$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$774:$DW$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$774:$EH$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$774:$ES$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$774:$FD$785)/((1+C1064)^(YEAR('Cash Flows'!$B$785)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1964-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$786:$I$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$786:$Q$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$786:$X$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$786:$AI$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$786:$AT$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$786:$BE$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$786:$BP$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$786:$CC$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$786:$CN$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$786:$CY$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$786:$DJ$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$786:$DW$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$786:$EH$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$786:$ES$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$786:$FD$797)/((1+C1064)^(YEAR('Cash Flows'!$B$797)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1129+365.25","v":"1965-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$798:$I$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$798:$Q$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$798:$X$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$798:$AI$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$798:$AT$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$798:$BE$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$798:$BP$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$798:$CC$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$798:$CN$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$798:$CY$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$798:$DJ$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$798:$DW$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$798:$EH$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$798:$ES$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$798:$FD$809)/((1+C1064)^(YEAR('Cash Flows'!$B$809)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1130+365.25","v":"1966-06-01T12:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$810:$I$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$810:$Q$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$810:$X$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$810:$AI$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$810:$AT$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$810:$BE$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$810:$BP$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$810:$CC$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$810:$CN$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$810:$CY$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$810:$DJ$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$810:$DW$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$810:$EH$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$810:$ES$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$810:$FD$821)/((1+C1064)^(YEAR('Cash Flows'!$B$821)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1967-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$822:$I$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$822:$Q$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$822:$X$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$822:$AI$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$822:$AT$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$822:$BE$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$822:$BP$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$822:$CC$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$822:$CN$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$822:$CY$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$822:$DJ$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$822:$DW$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$822:$EH$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$822:$ES$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$822:$FD$833)/((1+C1064)^(YEAR('Cash Flows'!$B$833)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1968-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$834:$I$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$834:$Q$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$834:$X$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$834:$AI$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$834:$AT$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$834:$BE$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$834:$BP$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$834:$CC$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$834:$CN$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$834:$CY$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$834:$DJ$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$834:$DW$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$834:$EH$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$834:$ES$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$834:$FD$845)/((1+C1064)^(YEAR('Cash Flows'!$B$845)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1969-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$846:$I$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$846:$Q$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$846:$X$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$846:$AI$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$846:$AT$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$846:$BE$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$846:$BP$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$846:$CC$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$846:$CN$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$846:$CY$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$846:$DJ$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$846:$DW$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$846:$EH$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$846:$ES$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$846:$FD$857)/((1+C1064)^(YEAR('Cash Flows'!$B$857)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1970-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$858:$I$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$858:$Q$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$858:$X$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$858:$AI$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$858:$AT$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$858:$BE$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$858:$BP$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$858:$CC$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$858:$CN$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$858:$CY$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$858:$DJ$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$858:$DW$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$858:$EH$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$858:$ES$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$858:$FD$869)/((1+C1064)^(YEAR('Cash Flows'!$B$869)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1971-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$870:$I$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$870:$Q$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$870:$X$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$870:$AI$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$870:$AT$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$870:$BE$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$870:$BP$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$870:$CC$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$870:$CN$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$870:$CY$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$870:$DJ$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$870:$DW$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$870:$EH$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$870:$ES$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$870:$FD$881)/((1+C1064)^(YEAR('Cash Flows'!$B$881)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1972-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$882:$I$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$882:$Q$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$882:$X$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$882:$AI$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$882:$AT$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$882:$BE$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$882:$BP$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$882:$CC$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$882:$CN$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$882:$CY$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$882:$DJ$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$882:$DW$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$882:$EH$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$882:$ES$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$882:$FD$893)/((1+C1064)^(YEAR('Cash Flows'!$B$893)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1973-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$894:$I$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$894:$Q$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$894:$X$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$894:$AI$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$894:$AT$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$894:$BE$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$894:$BP$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$894:$CC$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$894:$CN$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$894:$CY$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$894:$DJ$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$894:$DW$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$894:$EH$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$894:$ES$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$894:$FD$905)/((1+C1064)^(YEAR('Cash Flows'!$B$905)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1974-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$906:$I$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$906:$Q$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$906:$X$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$906:$AI$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$906:$AT$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$906:$BE$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$906:$BP$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$906:$CC$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$906:$CN$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$906:$CY$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$906:$DJ$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$906:$DW$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$906:$EH$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$906:$ES$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$906:$FD$917)/((1+C1064)^(YEAR('Cash Flows'!$B$917)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1975-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$918:$I$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$918:$Q$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$918:$X$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$918:$AI$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$918:$AT$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$918:$BE$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$918:$BP$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$918:$CC$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$918:$CN$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$918:$CY$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$918:$DJ$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$918:$DW$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$918:$EH$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$918:$ES$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$918:$FD$929)/((1+C1064)^(YEAR('Cash Flows'!$B$929)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1976-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$930:$I$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$930:$Q$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$930:$X$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$930:$AI$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$930:$AT$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$930:$BE$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$930:$BP$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$930:$CC$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$930:$CN$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$930:$CY$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$930:$DJ$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$930:$DW$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$930:$EH$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$930:$ES$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$930:$FD$941)/((1+C1064)^(YEAR('Cash Flows'!$B$941)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1141+365.25","v":"1977-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$942:$I$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$942:$Q$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$942:$X$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$942:$AI$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$942:$AT$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$942:$BE$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$942:$BP$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$942:$CC$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$942:$CN$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$942:$CY$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$942:$DJ$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$942:$DW$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$942:$EH$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$942:$ES$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$942:$FD$953)/((1+C1064)^(YEAR('Cash Flows'!$B$953)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1978-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$954:$I$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$954:$Q$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$954:$X$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$954:$AI$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$954:$AT$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$954:$BE$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$954:$BP$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$954:$CC$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$954:$CN$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$954:$CY$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$954:$DJ$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$954:$DW$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$954:$EH$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$954:$ES$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$954:$FD$965)/((1+C1064)^(YEAR('Cash Flows'!$B$965)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1979-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$966:$I$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$966:$Q$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$966:$X$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$966:$AI$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$966:$AT$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$966:$BE$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$966:$BP$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$966:$CC$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$966:$CN$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$966:$CY$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$966:$DJ$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$966:$DW$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$966:$EH$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$966:$ES$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$966:$FD$977)/((1+C1064)^(YEAR('Cash Flows'!$B$977)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1980-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$978:$I$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$978:$Q$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$978:$X$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$978:$AI$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$978:$AT$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$978:$BE$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$978:$BP$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$978:$CC$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$978:$CN$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$978:$CY$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$978:$DJ$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$978:$DW$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$978:$EH$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$978:$ES$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$978:$FD$989)/((1+C1064)^(YEAR('Cash Flows'!$B$989)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1981-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$990:$I$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$990:$Q$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$990:$X$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$990:$AI$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$990:$AT$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$990:$BE$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$990:$BP$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$990:$CC$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$990:$CN$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$990:$CY$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$990:$DJ$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$990:$DW$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$990:$EH$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$990:$ES$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$990:$FD$1001)/((1+C1064)^(YEAR('Cash Flows'!$B$1001)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1982-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1002:$I$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1002:$Q$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1002:$X$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1002:$AI$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1002:$AT$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1002:$BE$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1002:$BP$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1002:$CC$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1002:$CN$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1002:$CY$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1002:$DJ$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1002:$DW$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1002:$EH$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1002:$ES$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1002:$FD$1013)/((1+C1064)^(YEAR('Cash Flows'!$B$1013)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1983-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1014:$I$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1014:$Q$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1014:$X$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1014:$AI$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1014:$AT$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1014:$BE$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1014:$BP$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1014:$CC$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1014:$CN$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1014:$CY$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1014:$DJ$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1014:$DW$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1014:$EH$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1014:$ES$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1014:$FD$1025)/((1+C1064)^(YEAR('Cash Flows'!$B$1025)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1984-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1026:$I$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1026:$Q$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1026:$X$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1026:$AI$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1026:$AT$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1026:$BE$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1026:$BP$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1026:$CC$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1026:$CN$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1026:$CY$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1026:$DJ$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1026:$DW$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1026:$EH$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1026:$ES$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1026:$FD$1037)/((1+C1064)^(YEAR('Cash Flows'!$B$1037)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1985-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1038:$I$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1038:$Q$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1038:$X$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1038:$AI$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1038:$AT$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1038:$BE$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1038:$BP$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1038:$CC$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1038:$CN$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1038:$CY$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1038:$DJ$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1038:$DW$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1038:$EH$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1038:$ES$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1038:$FD$1049)/((1+C1064)^(YEAR('Cash Flows'!$B$1049)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1986-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1050:$I$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1050:$Q$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1050:$X$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1050:$AI$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1050:$AT$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1050:$BE$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1050:$BP$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1050:$CC$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1050:$CN$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1050:$CY$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1050:$DJ$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1050:$DW$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1050:$EH$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1050:$ES$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1050:$FD$1061)/((1+C1064)^(YEAR('Cash Flows'!$B$1061)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1987-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1062:$I$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1062:$Q$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1062:$X$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1062:$AI$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1062:$AT$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1062:$BE$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1062:$BP$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1062:$CC$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1062:$CN$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1062:$CY$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1062:$DJ$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1062:$DW$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1062:$EH$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1062:$ES$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1062:$FD$1073)/((1+C1064)^(YEAR('Cash Flows'!$B$1073)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1988-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1074:$I$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1074:$Q$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1074:$X$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1074:$AI$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1074:$AT$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1074:$BE$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1074:$BP$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1074:$CC$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1074:$CN$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1074:$CY$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1074:$DJ$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1074:$DW$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1074:$EH$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1074:$ES$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1074:$FD$1085)/((1+C1064)^(YEAR('Cash Flows'!$B$1085)-YEAR('Cash Flows'!$D$9)))","v":0}]
[{"$f":"A1153+365.25","v":"1989-06-01T06:00:00"},null,null,{"$f":"SUM('Cash Flows'!$I$1086:$I$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1086:$Q$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1086:$X$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1086:$AI$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1086:$AT$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1086:$BE$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1086:$BP$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1086:$CC$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1086:$CN$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1086:$CY$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1086:$DJ$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1086:$DW$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1086:$EH$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1086:$ES$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1086:$FD$1097)/((1+C1064)^(YEAR('Cash Flows'!$B$1097)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1990-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1098:$I$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1098:$Q$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1098:$X$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1098:$AI$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1098:$AT$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1098:$BE$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1098:$BP$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1098:$CC$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1098:$CN$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1098:$CY$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1098:$DJ$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1098:$DW$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1098:$EH$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1098:$ES$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1098:$FD$1109)/((1+C1064)^(YEAR('Cash Flows'!$B$1109)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1991-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1110:$I$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1110:$Q$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1110:$X$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1110:$AI$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1110:$AT$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1110:$BE$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1110:$BP$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1110:$CC$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1110:$CN$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1110:$CY$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1110:$DJ$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1110:$DW$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1110:$EH$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1110:$ES$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1110:$FD$1121)/((1+C1064)^(YEAR('Cash Flows'!$B$1121)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1992-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1122:$I$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1122:$Q$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1122:$X$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1122:$AI$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1122:$AT$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1122:$BE$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1122:$BP$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1122:$CC$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1122:$CN$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1122:$CY$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1122:$DJ$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1122:$DW$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1122:$EH$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1122:$ES$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1122:$FD$1133)/((1+C1064)^(YEAR('Cash Flows'!$B$1133)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1993-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1134:$I$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1134:$Q$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1134:$X$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1134:$AI$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1134:$AT$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1134:$BE$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1134:$BP$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1134:$CC$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1134:$CN$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1134:$CY$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1134:$DJ$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1134:$DW$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1134:$EH$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1134:$ES$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1134:$FD$1145)/((1+C1064)^(YEAR('Cash Flows'!$B$1145)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1994-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1146:$I$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1146:$Q$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1146:$X$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1146:$AI$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1146:$AT$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1146:$BE$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1146:$BP$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1146:$CC$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1146:$CN$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1146:$CY$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1146:$DJ$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1146:$DW$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1146:$EH$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1146:$ES$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1146:$FD$1157)/((1+C1064)^(YEAR('Cash Flows'!$B$1157)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1995-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1158:$I$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1158:$Q$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1158:$X$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1158:$AI$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1158:$AT$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1158:$BE$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1158:$BP$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1158:$CC$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1158:$CN$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1158:$CY$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1158:$DJ$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1158:$DW$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1158:$EH$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1158:$ES$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1158:$FD$1169)/((1+C1064)^(YEAR('Cash Flows'!$B$1169)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1996-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1170:$I$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1170:$Q$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1170:$X$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1170:$AI$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1170:$AT$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1170:$BE$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1170:$BP$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1170:$CC$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1170:$CN$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1170:$CY$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1170:$DJ$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1170:$DW$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1170:$EH$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1170:$ES$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1170:$FD$1181)/((1+C1064)^(YEAR('Cash Flows'!$B$1181)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1997-06-01T06:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1182:$I$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1182:$Q$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1182:$X$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1182:$AI$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1182:$AT$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1182:$BE$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1182:$BP$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1182:$CC$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1182:$CN$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1182:$CY$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1182:$DJ$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1182:$DW$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1182:$EH$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1182:$ES$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1182:$FD$1193)/((1+C1064)^(YEAR('Cash Flows'!$B$1193)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1998-06-01T12:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1194:$I$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1194:$Q$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1194:$X$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1194:$AI$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1194:$AT$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1194:$BE$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1194:$BP$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1194:$CC$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1194:$CN$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1194:$CY$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1194:$DJ$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1194:$DW$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1194:$EH$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1194:$ES$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1194:$FD$1205)/((1+C1064)^(YEAR('Cash Flows'!$B$1205)-YEAR('Cash Flows'!$D$9)))","v":0}]
["1999-06-01T18:00:00",null,null,{"$f":"SUM('Cash Flows'!$I$1206:$I$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1206:$Q$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1206:$X$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1206:$AI$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1206:$AT$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1206:$BE$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1206:$BP$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1206:$CC$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1206:$CN$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1206:$CY$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1206:$DJ$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1206:$DW$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1206:$EH$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1206:$ES$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1206:$FD$1217)/((1+C1064)^(YEAR('Cash Flows'!$B$1217)-YEAR('Cash Flows'!$D$9)))","v":0}]
["2000-06-01",null,null,{"$f":"SUM('Cash Flows'!$I$1218:$I$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$Q$1218:$Q$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$X$1218:$X$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AI$1218:$AI$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$AT$1218:$AT$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BE$1218:$BE$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$BP$1218:$BP$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CC$1218:$CC$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CN$1218:$CN$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$CY$1218:$CY$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DJ$1218:$DJ$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$DW$1218:$DW$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$EH$1218:$EH$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$ES$1218:$ES$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0},{"$f":"SUM('Cash Flows'!$FD$1218:$FD$1223)/((1+C1064)^(YEAR('Cash Flows'!$B$1223)-YEAR('Cash Flows'!$D$9)))","v":0}]

{"sheet":"Capital Construction Defaults","index":9,"n_rows":50,"n_cols":2,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
["Capital Default Costs"]
[]
["Category","Costs"]
[]
["Est. Construction Cost OFM Proxy ($/GSF)",{"$f":"361.88*1.02548","v":371.10070239999999}]
["Est. Construction Cost TPC ($/GSF)",{"$f":"B6*B8","v":519.54098335999993}]
["TPC / OFM Proxy Typical Ratio",1.4]
[]
["Property - Cost per Acre",{"$f":"ROUND(250000*1.333,-3)","v":333000}]
[]
["Contractor Fees",0.22500000000000001]
["Art Work",5.0000000000000001E-3]
[]
["SF per Floor (max)",25000]
["Building Site Compared to Floor Plate",1.2]
["Parking Stall Number Ratio: 1 to GSF",300]
["Surface Parking Stall Area in SF",400]
[]
["SF per Acre",43560]
[]
["A/E Fees Ownership Option 1 (Based on Construction OFM Proxy)",{"$f":"IF('Ownership Option 1'!F49>1000000,IF('Ownership Option 1'!D8=\"Construction\",((90/(625+('Ownership Option 1'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 1'!$F$49/(4493/2418))^0.25))-0.02))/2,(((90/(625+('Ownership Option 1'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 1'!$F$49/(4493/2418))^0.25))-0.02))/2)+0.02),0.2075)","v":0.20749999999999999}]
["A/E Fees Ownership Option 2 (Based on Construction OFM Proxy)",{"$f":"IF('Ownership Option 2'!F49>1000000,IF('Ownership Option 2'!D8=\"Construction\",((90/(625+('Ownership Option 2'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 2'!$F$49/(4493/2418))^0.25))-0.02))/2,(((90/(625+('Ownership Option 2'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 2'!$F$49/(4493/2418))^0.25))-0.02))/2)+0.02),0.2075)","v":0.20749999999999999}]
["A/E Fees Ownership Option 3 (Based on Construction OFM Proxy)",{"$f":"IF('Ownership Option 3'!F49>1000000,IF('Ownership Option 3'!D8=\"Construction\",((90/(625+('Ownership Option 3'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 3'!$F$49/(4493/2418))^0.25))-0.02))/2,(((90/(625+('Ownership Option 3'!$F$49/(4493/2418))^0.38))+((9.03/(57.3+('Ownership Option 3'!$F$49/(4493/2418))^0.25))-0.02))/2)+0.02),0.2075)","v":0.20749999999999999}]
[]
[]
[]
["63-20 Additional State Incurred Legal Fees",150000]
[]
[]
["Ownership Option 1 - Period from Issuance of Bond to Construction Completion"]
["Financing Method","Months"]
["GO Bond",18]
["COP",18]
["COP - Capitalized Interest",24]
["63-20",24]
[]
["Ownership Option 2 - Period from Issuance of Bond to Construction Completion"]
["Financing Method","Months"]
["GO Bond",18]
["COP",18]
["COP - Capitalized Interest",24]
["63-20",24]
[]
["Ownership Option 3 - Period from Issuance of Bond to Construction Completion"]
["Financing Method","Months"]
["GO Bond",18]
["COP",18]
["COP - Capitalized Interest",24]
["63-20",24]

{"sheet":"Financial Assumptions","index":10,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":false,"merged":[[5,1,5,3]]}
["Life Cycle Cost Model"]
["Financing Assumption for OFM"]
["Office of the State Treasurer Financing Assumption for OFM"]
["February 20, 2025"]
[]
[null,"February 2025"]
["Financing Assumptions","$0-$20 Million","$20-$100 Million","$100+ Million","Assumption Comments/Sources","Web Sources"]
["% Financing Cost (COI and UD) - GO Bond",2.3111560183333335E-3,2.3111560183333335E-3,2.3111560183333335E-3,"Based on three year averages"]
["% Financing Cost (COI and UD) - COP",9.2448641729999999E-3,9.2448641729999999E-3,9.2448641729999999E-3,"Based on three year averages"]
["% Financing Cost (COI and UD) - 63-20","n/a",1.8813215408667032E-2,1.257158540866703E-2,"Based on MDA Analysis assuming actual expenses"]
[]
["Average Interest rate - GO Bond (25-Year)",3.7086309166666664E-2,3.7086309166666664E-2,3.7086309166666664E-2,"Forecasted avg. BBI for the next 3 years (ERFC & S&P, 11/20/2024)"]
["Average Interest rate - COP (25-Year)*",3.8086309166666665E-2,3.8086309166666665E-2,3.8086309166666665E-2,"Forecasted avg. BBI for the next 3 years (ERFC & S&P, 11/20/2024) plus MDA COP Spread"]
["Average Interest rate - 63-20 (25-Year)*",3.9586309166666667E-2,3.9586309166666667E-2,3.9586309166666667E-2,"Forecasted avg. BBI for the next 3 years (ERFC & S&P, 11/20/2024) plus MDA 63-20 Spread"]
["Average Interest rate - Conventional",7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,"Prime rate (63-20 at taxable rate), 2/18/2025"]
["Treasurer Short Term Investment Rate Yield",4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,"LGIP Net Average Rate January 2025"]
["Commercial Short Term Interest",4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,"LGIP Net Average Rate January 2025"]
[]
["GO Yield Restriction Factor",0,0,0,"Placeholder in Model"]
["COP Yield Restriction Factor",0,0,0,"Placeholder in Model"]
["63-20 Yield Restriction Factor",0,0,0,"Placeholder in Model"]
[]
["Short Term GO Reinvestment with Yield Restrictions",4.4499999999999998E-2,4.4499999999999998E-2,4.4499999999999998E-2,"Calculation"]
["Months of Cash Flow Subject to Arbitrage",6,6,6,"Per the Office of the State Treasurer"]
[" ",null,null,null,null,"Federal Reserve Selected Interest Rates (Daily) - H.15"]
["Short Term COP Reinvestment with Yield Restrictions and Market",3.8086309166666665E-2,3.8086309166666665E-2,3.8086309166666665E-2,"Calculation","LGIP Monthly Yields"]
["Short Term COP Reinvestment with Yield Restrictions ",3.8086309166666665E-2,3.8086309166666665E-2,3.8086309166666665E-2,"Intermediate Calculation"]
[]
["Short Term 63-20 Reinvestment with Yield Restrictions and Market",3.9586309166666667E-2,3.9586309166666667E-2,3.9586309166666667E-2,"Calculation"]
["Short Term 63-20 Reinvestment with Yield Restrictions ",3.9586309166666667E-2,3.9586309166666667E-2,3.9586309166666667E-2,"Intermediate Calculation"]
[]
[]
["Developer Financing Cost with Financing Up Front",0.02,0.02,0.02,"Placeholder in Model -- from OFM"]
["Developer Financing Cost with Financing At End",0.02,0.02,0.02,"Placeholder in Model -- from OFM","FRED Prime Bank Loan Rate"]
["Number of Years Financed - GO Bond",25,25,25,"Placeholder in Model"]
["Number of Years Financed - COP",25,25,25,"Placeholder in Model"]
["Number of Years Financed - 63-20",25,25,25,"Placeholder in Model"]
[]
[]
["General Inflation",2.9291868196237192E-2,2.9291868196237192E-2,2.9291868196237192E-2,"Forecasted avg. inflation for the next 3-years (ERFC & S&P, 11/20/2024)"]
["Real Discount Rate",8.5441663751226575E-3,8.5441663751226575E-3,8.5441663751226575E-3,"Calculation"]
[]
[]
[]
["Calculated Interest Rate Diffeernetals"]
["Interest Rate Differential - COP vs. Bond",1.0000000000000009E-3,1.0000000000000009E-3,1.0000000000000009E-3]
["Interest Rate Differential - 63-20 vs. COP",1.5000000000000013E-3,1.5000000000000013E-3,1.5000000000000013E-3]
["Interest Rate Differential - 63-20 vs. Bond",2.5000000000000022E-3,2.5000000000000022E-3,2.5000000000000022E-3]
[]
[]
["Enter Data for U/D, Ins, & COI here"]
["% Underwriters' Discount - GO Bond",1.8414127827777779E-3,1.8414127827777779E-3,1.8414127827777779E-3,"Per OST Estimate on 2/20/2025 (Avg. FY 2022-2025)"]
["% Underwriters' Discount  - COP",2.167908568E-3,2.167908568E-3,2.167908568E-3,"Per OST Estimate on 2/20/2025 (Avg. FY 2022-2025)"]
["% Underwriters' Discount - 63-20","n/a",2.6941854086670325E-3,2.1941854086670325E-3,"Per MDA Estimate on 8/26/2021 (confirmed on February 19, 2025)"]
[]
["% Bond Insurance - GO Bond",0,0,0,"No longer applicable"]
["% Bond Insurance  - COP",0,0,0,"No longer applicable"]
["% Bond Insurance - 63-20","n/a",0,0,"No longer applicable"]
[]
["% Cost of Issuance - GO Bond",4.6974323555555554E-4,4.6974323555555554E-4,4.6974323555555554E-4,"Per OST Estimate on 2/20/2025 (Avg. FY 2022-2025)"]
["% Cost of Issuance  - COP",7.076955605E-3,7.076955605E-3,7.076955605E-3,"Per OST Estimate on 2/20/2025 (Avg. FY 2022-2025)"]
["% Cost of Issuance - 63-20","n/a",1.6119029999999999E-2,1.0377399999999998E-2,"Per MDA Estimate on 8/26/2021 (confirmed on February 19, 2025)"]
[]
["Total % Financing Cost (COI and UD) - GO Bond",2.3111560183333335E-3,2.3111560183333335E-3,2.3111560183333335E-3]
["Total % Financing Cost (COI and UD) - COP",9.2448641729999999E-3,9.2448641729999999E-3,9.2448641729999999E-3]
["Total % Financing Cost (COI and UD) - 63-20","n/a",1.8813215408667032E-2,1.257158540866703E-2]

{"sheet":"Project Annual Operating Costs","index":11,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[8,2,8,13]]}
[null,"Annual Operating Costs for the Selected Market"]
[null,"Escalated for 100 Years"]
[]
[null,{"$f":"'Operating Costs Table'!B4","v":"Costs are for model 2 story office building with medium or low levels of service. Data is udpated in November 2024 from The CBRE CostLab - Online Tool for Estimated Operating Expenses Costs  ."}]
[null,null,null,"Today","Days","Escalation Factor"]
[null,"Data Date:",{"$f":"'Operating Costs Table'!$D$6","v":"2024-11-01"},{"$f":"TODAY()","v":"2025-05-01"},{"$f":"D6-C6","v":181},{"$f":"E6/365.25","v":0.49555099247091033}]
[null,"Rentable/Gross SF:",0.9]
[null,"Market:",{"$f":"IF('Ownership Option 1'!D10>0,'Ownership Option 1'!D10,'Operating Costs Table'!B434)","v":"Statewide Average"}]
[null,null,"Annual Cost per Gross Square Foot"]
[null,"Year","Custodial","Energy","Grounds","Maintenance & Repair","Management","Pest","Garbage","Road Clearance","Security","Telecom","Water/ Sewer","Total"]
[null,{"$f":"YEAR('Operating Costs Table'!D6)","v":2024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":1.6844680851063871},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":1.4043262411347583},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":7.5082742316784482E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":6.763546099290803},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.99269503546099824},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.11806146572104059},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.1750591016548462},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.1073995271867605},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.10999999999999957},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.5483687943262413},{"$f":"SUM(C11:M11)","v":11.979007092198621}]
[null,{"$f":"B11+1","v":2025},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.7338093022360916},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.4454615802945951},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":7.7282056108539776E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":6.9616630001704038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.021772927598781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.1215197066139959},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.18018690978707166},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.11054545998145329},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.11322210550158567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.56443154077257518},{"$f":"SUM(C12:M12)","v":12.329894589065093}]
[null,{"$f":"B12+1","v":2026},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.7845958157946014},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.4878018503873092},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":7.954579191000534E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":7.1655831151980172},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.0517025655204879},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.12507924584337848},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.18546492099924186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.11378354302492244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.11653859249283857},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.58096479507068444},12.691060236241489]
[null,2027,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.8368699612144133},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.5313823460909721},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":8.1875836762198534E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":7.3754764313575807},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.0825088984513587},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.12874305062670749},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.1908975350201772},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.11711647557010937},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.11995222558391382},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.59798233927454902},13.06280509995198]
[null,2028,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.8906753140119334},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.5762393959307135},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":8.4274132981093486E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":7.5915179148693612},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.1142176064260498},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.13251417509684651},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.19648928045497482},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.12054703593611685},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.12346585036556314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.61549835914025675},13.445439065212909]
[null,2029,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.9460567261118504},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.6224103925620326},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":8.6742679776727852E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":7.8138876570410885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.1468551216954086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.13639576284791644},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.20224481856003546},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.12407808382420467},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.12708239578120756},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.63352745595119342},13.839281094151668]
[null,2030,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":2.0030603632355195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":1.6699338239411652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":8.9283534919736174E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":8.0427710243913406},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":1.18044865076029},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.14039104955578283},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.2081689471286679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.12771256270162495},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.13080487656849274},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.65208465868961329},14.244659491892232]
[null,2031,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":2.0617337433845218},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":1.7188493054084886},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":9.1898816456699256E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":8.2783588131703301},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":1.2150261970507867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.14450336567530228},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.21426660449051038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.13145350225528465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.13463639577236214},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.67118543656473784},14.661912180229024]
[null,2032,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":2.122125776451476},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":1.7691976127117077},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":9.4590704475739071E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":8.5208474084068726},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":1.2506165842697736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.14873613921657589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.22054287362810168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.13530402091728019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.13858014733174259},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.69084571190782607},15.091386979317095]
[null,2033,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":2.1842868049911304},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":1.8210207159963567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":9.7361442923831656E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":8.7704389476141777},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":1.2872494804202324},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.15309289860252503},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.22700298641403546},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.13926732846441012},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.14263941874199915},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.71108187344496587},15.533441897613665]
[null,2034,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":2.2482686461857107},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":1.8743618147919396},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.10021334147735202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":9.027341489290837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":1.3249554225363769},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.1575772756101701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.23365232797222762},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.14334672869383169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.14681759379537768},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.73191078995864922},15.988445430312472]
[null,2035,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":2.3141246350395153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":1.9292653740228851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.10314877746741112},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":9.291769186357568},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":1.363765842139202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.16219300839806536},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.24049644116693408},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.14754562217709319},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.15111815540172058},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.7533498243495218},16.456776866519913]
[null,2036,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":2.3819096688387584},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":1.9857771610743278},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.10617019786158953},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":9.5639424646742128},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":1.4037130914376741},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.16694394462241269},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.24754103122326004},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.15186750909483643},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.15554468849180628},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.77541684811002654},16.938826605428904]
[null,2037,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":2.4516802529137265},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":2.0439442839436155},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.10928012130371965},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":9.8440882067858482},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":1.4448304702973993},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.17183404464445234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.25479197048301244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.15631599215453323},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.16010088300573305},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.79813025622200717},17.434996481754045]
[null,2038,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":2.523494547741393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":2.103815230509344},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.11248114021341701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":10.132439941051151},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":1.4871522539992581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.17686738483180398},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.26225530329986041},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.16089477959368789},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.16479053696883816},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.82150898249069126},17.945700100699444]
[null,2039,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":2.5974124174277575},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":2.1654399089506606},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.11577592294711092},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":10.429238036310712},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":1.5307137218111417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.18204816095651036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.26993725107788419},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.16560768827100886},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.16961755965771658},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.84557251532783362},18.47136318273834]
[null,2040,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":2.6734954796103212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":2.2288696893505153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.11916721602237541},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":10.734729902257511},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":1.5755511863966054},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.18738069169261584},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.27784421745771215},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.17045864684812678},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.17458597485897781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.87034091399717739},19.01242391849194]
[null,2041,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":2.751807156822303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":2.2941574465175592},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.12265784640741538},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":11.049170195676645},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":1.6217020240849602},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.19286942221619574},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.28598279365457019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.17545169906451108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.1796999242234586},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.89583482533577541},19.569333334003392]
[null,2042,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":2.8324127293614043},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":2.3613576040623672},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.12625072387761568},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":11.372821032726197},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":1.6692047060280277},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.19851892791083695},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.29435976395269153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.18059100710831461},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.18496367071868594},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.92207550096511004},20.14255566671125]
[null,2043,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":2.9153793897072031},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":2.4305261797647448},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.12994884344111834},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":11.705952207436209},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":1.7180988302695399},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.20433391818165952},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.30298211136066927},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.18588085508595711},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.19038160218246991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.94908481500635955},20.732568752435931]
[null,2044,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":3.000776298532533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":2.501720832269918},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.13375528783544907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":12.048841416607882},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":1.7684251547539047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.21031924038105743},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.31185702343246369},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.19132565259333884},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.19595823498058731},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.97688528231457605},21.339864423701709]
[null,2045,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":3.0886746423555409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":2.5750009091525494},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.13767323009727481},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":12.401774491300525},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":1.8202256313018665},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.21647988384943209},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.32099189825891827},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.19692993839166201},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.20169821777160596},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":1.0055000772469787},21.964948919726353]
[null,2046,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":3.1791476928804796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":2.6504274963886369},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.14170593620743444},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":12.765045635099158},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":1.8735434405813733},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.22282098407428641},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.33039435063477851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.20269838419092367},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.20760633538198781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":1.0349530529810036},22.608343308420061]
[null,2047,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":3.2722708680767068},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":2.7280634692765364},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.14585676781344703},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":13.138957669361439},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":1.9284230281028083},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.22934782697114633},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.34007221840635393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.20863579854423453},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.21368751279470086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":1.0652687613982166},23.27058392074559]
[null,2048,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":3.3681217950467963},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":2.8079735448495544},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.1501291850317677},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":13.523822285648313},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":1.9849101412685843},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.23606585328987856},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.35003356900511484},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.21474713085620892},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.21994681925466497},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":1.0964724735506619},23.952222797801547]
[null,2049,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":3.4667803747361812},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":2.8902243358238082},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.15452674933212673},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":13.919960305548859},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":2.0430518675079981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.24298066315007796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.36028670617267117},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.22103747550876912},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.22638947249445424},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":1.1285902007267101},24.653828151001655]
[null,2050,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":3.5683288485382554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":2.9748844061263169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.15905312650635639},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":14.32770194811585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":2.102896673529119},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.25009802070930437},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.37084017688273752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.227512076107801},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.23302084308377746},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":1.1616487161339619},25.37598483573348]
[null,2051,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":3.6728518668504693},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":3.0620243280496107},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.16371208972418005},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":14.747387105135033},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":2.16449444572044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.25742385896806114},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.38170277846585599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.23417632985420303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.23984645890636358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":1.1956755772172862},26.119294838891502]
[null,2052,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":3.7804365596385567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":3.1517167410805116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.16850752267851127},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":15.179365624457535},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":2.2278965317359702},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.2649642847155203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.39288356594281532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.2410357920429709},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.24687200976798299},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":1.2306991486305947},26.884377780690972]
[null,2053,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":3.8911726090677261},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":3.2440364124521164},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.17344342282288469},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":15.62399760163164},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":2.2931557832984346},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.27272558362011762},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.40439185957287999},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.24809618069406925},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.25410335213944696},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":1.2667486258815035},27.671871431180818]
[null,2054,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":4.0051523242613465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":3.339060299469458},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.1785239047037169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":16.081653680076961},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":2.3603266002562515},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.28071422546926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.41623725262312011},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.25536338131894981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.26154651403853774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":1.3038540596685895},28.482432241886194]
[null,2055,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":4.1224707182494633},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":3.4368676136608065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.18375320339017581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":16.552715360051312},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":2.4294649759310309},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.28893686956251446},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.42842961936532048},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.26284345182669},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.26920770005493988},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":1.3420463809315306},29.316735893023786]
[null,2056,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":4.2432255871712741},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":3.5375398868080752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.18913567800451722},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":17.037575316667766},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":2.5006285437933773},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.297400370262773},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.44097912330713351},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.2705426275738414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.27709329652236137},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":1.3813574266350142},30.175477856746131]
[null,2057,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":4.367517591797597},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":3.64116103891139},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.19467581535583153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":17.536637727227067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":2.573876625505922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.30611178271002237},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.4538962256643384},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.27846732656219814},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.28520987684215532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":1.4218199663079008},31.059373976884419]
[null,2058,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":4.4954503414412796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":3.7478174481444562},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.20037823368022953},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":18.050318608138163},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":2.6492702803736168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.31507836870247952},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.46719169408126771},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.28662415478881653},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.29356420696288071},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":1.4634677293597702},31.969161065672964]
[null,2059,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":4.6271304803255076},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":3.8575980228590621},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.20624768649058567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":18.579046161707833},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":2.7268723562425294},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.32430760274999798},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.480876611606673},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.2950199117527485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.30216325102037034},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":1.5063354331976231},32.905597517952934]
[null,2060,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":4.7626677764819947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":3.9705942756987151},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.21228906653904675},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":19.123261133088388},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":2.8067475418895484},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.33380717830478862},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.49496238593250885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.30366159612307553},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.31101417714300561},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":1.55045881216617},33.869463943367244]
[null,2061,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":4.9021752132531713},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":4.0869003998832154},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.21850740989561074},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":19.68341717768104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":2.8889624209466902},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.34358501417465032},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.50946075890333897},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.3125564115729717},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.3201243634270397},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":1.5958746473358358},34.861563817073559]
[null,2062,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":5.0457690834746449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":4.2066133477277443},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.22490790014617418},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":20.259981239301226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":2.9735855274049432},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.35364926112405654},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.52438381630429065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.32171177278465607},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.32950140408694895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":1.6426207971633138},35.88272414951799]
[null,2063,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":5.1935690864164332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":4.329832911461919},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.23149587271354843},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":20.85343393942108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":3.0606874027439277},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.36400830866859912},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.53974399793571592},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.33113531163024212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.33915311578593899},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":1.6907362290502201},36.933796175827631]
[null,2064,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":5.3456984275637947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":4.4566618064161903},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.23827681930504657},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":21.464269977813537},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":3.1503406547349861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.37467079206845494},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.5555541079829589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.34083488353363506},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.34908754415188387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":1.7402610518261621},38.015656065396655]
[null,2065,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":5.502283921320827},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":4.5872057566449387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.24525639249034864},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":22.092998544932104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":3.2426200179667313},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.38564559952670391},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.57182732568987393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.35081857401878214},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.35931297048412902},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":1.7912365491832993},39.129205652257738]
[null,2066,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":5.6634560967224319},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":4.7215735830576024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.25244041041346055},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":22.740143746369917},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":3.3376024161434934},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.39694187959849903},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.58857721634498861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.36109470544973221},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.36983791865674859},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":1.8437052140902592},40.275373186847133]
[null,2067,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":5.8293493062428015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":4.8598772941313619},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.2598348616426957},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":23.406245039752076},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":3.4353670262086116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.40856904881726497},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.60581774258947418},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.37167184396812492},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.38067116222401282},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":1.8977107842141065},41.455114109790522]
[null,2068,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":6.0001018377910933},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":5.0022321792809441},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.26744591016272112},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":24.091857684425324},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":3.5359953443460137},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.4205367995442823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.62356327605634709},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.38255880663389169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.39182173173398704},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":1.9532982783798842},42.669411848354486]
[null,2069,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":6.1758560299876706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":5.1487569049634176},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.27527990051283024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":24.797553204320018},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":3.6395712539151059},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.43285510804820088},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.64182860935060349},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.39376466877512145},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.40329892225636038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":2.0105140340981249},43.919278636227453]
[null,2070,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":6.3567583908170064},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":5.2995736135980724},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.28334336307572533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":25.523919864370139},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":3.7461810953756007},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.44553424282121679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.66062896838027563},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.40529877155321731},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.41511230113077824},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":2.0694057461916122},45.205756357313639]
[null,2071,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":6.5429597197561442},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":5.4548080253838451},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.29164301952121813},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":26.271563160888597},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":3.8559137382605795},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.45858477313884632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.67998002504868704},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.41717072974965114},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.42727171594213781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":2.1300225065535936},46.5299174142433]
[null,2072,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":6.7346152334805307},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":5.6145895430991661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.30018578840938631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":27.041106326306465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":3.9688606552577688},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.47201757787043075},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.69989791031848725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.42939043978080599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.43978730272949507},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":2.19241484507058},47.892865622323114]
[null,2073,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":6.9318846952520152},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":5.7790513599715991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.30897879095785763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":27.833190848697075},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":4.0851159984608119},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.48584385454771861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.72039922765835829},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.44196808794758974},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.45266949443542615},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":2.2566347717438617},49.295737129672311]
[null,2074,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":7.1349325480968506},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":5.9483305707071725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.31802935697802792},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":28.648477006517826},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":4.2047766778540652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.50007512869908222},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.74150106688359796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.45491415892669351},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.46592902960288596},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":2.3227358200448287},50.739701364311024]
[null,2075,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":7.3439280518847463},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":6.1225682857719752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.32734503098516238},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":29.487644419015677},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":4.3279424420963784},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.51472326345715202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.76322101840212153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.46823944451057631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.47957696132681438},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":2.390773091540261},52.225962008990855]
[null,2076,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":7.5590454244232044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":6.3019097490212701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.33693357848747296},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":30.351392612754996},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":4.4547159616711669},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.52980046944787607},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.78557718787775455},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.4819550526034595},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.49362466646795145},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":2.460803301824769},53.755758004579924]
[null,2077,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":7.7804639866847793},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":6.486504458774184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.34680299245941459},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":31.240441604740067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":4.5852029144721138},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.5453193149692479},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.80858821132304048},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.49607241648083067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.50808385513654231},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":2.5328848277986857},55.330364582838897]
[null,2078,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":8.0083683122883205},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":6.6765062924349028},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.35696150000459648},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":32.155532502618357},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":4.7195120738958334},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.56129273646818956},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.83227327063414624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.51060330432017609},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.52296658045383793},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":2.6070777563308138},56.951094329449184]
[null,2079,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":8.2429483813587936},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":6.8720736347642557},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.36741756921386226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":33.097428122464883},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":4.8577553995149412},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.57773404932432115},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.85665210958081295},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.52555982901088594},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.53828524859952875},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":2.6834439343465983},58.619298278178888]
[null,2080,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":8.4843997388939414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":7.0733695099086065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.37817991622425656},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":34.066913624662554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":5.0000481304070927},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.59465695894960757},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.88174505026468264},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.54095445825150967},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.55405262915348485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":2.7620470203834708},60.336367037099208]
[null,2081,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":8.7329236577698133},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":7.2805617172961332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.38925751248476159},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":35.064797168408774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":5.1465088812178195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.6120755722131348},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.90757301005972046},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.55680002494277991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.5702818657404275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":2.8429525376563536},62.103731947789719]
[null,2082,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":8.9887273065210085},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":7.4938229715137421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.40065959223486036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":36.091910585393599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":5.297259741037216},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.63000440920053835},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.93415751904885203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.57310973788506547},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.58698648698640044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":2.9262279286775414},63.922866278498816]
[null,2083,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":9.2520239220355425},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":7.7133310462812581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.41239566020216212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":37.149110073211325},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":5.4524263751729132},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.64845841531788895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.96152073797135507},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.58989719278917485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.60418041779617837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":3.0119426114765129},65.795286452254302]
[null,2084,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":9.5230329873082393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":7.9392689226428725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.42447549952550401},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":38.237276909083342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":5.6121381299041646},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.66745297375012136},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.98968547669596063},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.60717638360968573},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.6218779909610116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":3.100168037466513},67.722553310947418]
[null,2085,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":9.8019804144008926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":8.1718249414994109},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.43690917991013706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":39.357318184487234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":5.7765281403043955},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.68700391828439655},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":1.0186752132350689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.6249617142102486},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.64009395910638234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":3.1909777510061699},69.706273416444333]
[null,2086,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":10.089098732761624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":8.4111929606085365},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.44970706602179095},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":40.510167561304613},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":5.9457334412220471},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.70712754650908161},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":1.0485141133159246},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.64326801037058978},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.65884350698973426},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":3.2844474507057684},71.748100389809707]
[null,2087,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":10.384627283060501},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":8.6575725161837997},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.46287982612661782},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":41.696786050117829},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":6.1198950815122837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.72784063339935434},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":1.0792270505250692},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.66211053214522086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.67814226415842427},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":3.3806550525293089},73.849736289758397]
[null,2088,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":10.688812416702959},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":8.9111689892272228},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.47643844098421595},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":42.91816281130459},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":6.2991582416147427},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.7491604453007541},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":1.1108396270428635},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.68150498658415926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.69800631797845081},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":3.4796807547449413},76.01293303148492]
[null,2089,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":11.001907701187326},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":9.1721937767340638},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.49039421300114638},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":44.175315979597976},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":6.4836723545753632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.77110475432233816},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":1.1433781949853605},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.70146754082626084},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.71845222704481637},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":3.5816071047779134},{"$f":"SUM(C76:M76)","v":78.239493847052557}]
[null,{"$f":"B76+1","v":2090},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":11.324174131477672},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":9.4408644679125047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.50475877565257343},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":45.469293512799489},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":6.6735912306131722},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.79369185315143997},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":1.1768698783713232},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.72201483557608226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.73949703498470631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":3.686519068021775},80.531274788560737]
[null,2091,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":11.655880347568157},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":9.7174050255651387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.51954410317988275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":46.801174065352448},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":6.8690731853358589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.81694057030237932},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":1.211342595732698},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.74316399897550489},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.7611582846649867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":3.7945040986651848},82.890186275342245]
[null,2092,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":11.997302858420237},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":10.002045972783446},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.53476252057236018},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":48.172067887503907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":7.0702811717110245},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.84087028581183554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":1.2468250833873882},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.76493266088168399},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.78345403281586745},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":3.9056522125933673},85.318194686481121]
[null,2093,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":12.348726272459421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":10.295024585110925},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.5504267138412533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":49.583117750804867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":7.2773829159031216},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.8655009473939681},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":1.2833469193937339},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.7873389675632273},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.80640286508292036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":4.0200560624249944},87.817323999978441]
[null,2094,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":12.710443534823716},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":10.596585088335015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.56654974059477936},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":51.035499900719948},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":7.4905510570893039},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.89085308706875077},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":1.3209385482066622},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.81040159682685087},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.83002391151999733},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":4.1378110147470322},90.389657479932055]
[null,2095,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":13.082756171561488},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":10.906978862072739},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.5831450409228941},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":52.530425037140922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":7.7099632913707508},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.9169478382773798},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":1.359631306056061},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.83413977358712332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.85433686253596652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":4.2590152296119417},93.037339413137275]
[null,2096,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":13.465974540982378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":11.22646464931972},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.60022644860089691},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":54.069139323621179},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":7.9358025198994095},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.94380695349902544},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":1.399457447068533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.85857328589227644},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.87936198530855691},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":4.3837697423635014},95.762576896555473]
[null,2097,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":13.86041809237072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":11.555308772137309},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.61780820262120995},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":55.652925426172679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":8.1682570013436706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.97145282238361108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":1.4404501701543071},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.88372250141944342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.90512014067899671},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":4.5121785478594658},98.567641677141424]
[null,2098,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":14.266415632277184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":11.893785353657579},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.63590495906294464},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":57.283103582491144},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":8.4075205088200224},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.99990849041573449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":1.4826436466817146},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.9096083844530708},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.93163280054152553},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":4.644348687161254},101.45487204556217]
[null,2099,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":14.684305598610585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":12.242176546591253},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.65453180330914995},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":58.96103270250088},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":8.6537924914215392},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":1.0291976781252907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":1.5260730489623038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.9362525133606624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.95892206574227923},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":4.7803903367629488},104.42667478538689]
[null,2100,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":15.114436342758358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":12.600772768429072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.67370426262192717},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":60.688111501136582},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":8.9072782404778472},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":1.0593448008608102},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":1.5707745795703378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.96367709858041894},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.98701068450246576},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":4.9204169004339766},107.48552717937181]
[null,2101,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":15.557166419970853},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":12.969872943532632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0.69343831908589193},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":62.465779664306417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":9.1681890606851368},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.0903749891419943},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.6167855015211121},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0.99190500113576885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.0159220713811898},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":5.0645451037520264},110.63397907451299]
[null,2102,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":16.012864888251567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":13.349784752316532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":0.71375042293077606},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":64.295519049008476},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":9.4367424462489087},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.122314109608415},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.6641441693332557},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.0209597516922262},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.045680326793736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":5.2128950914050289},113.87465500758894]
[null,2103,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":16.481911616002389},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":13.740824887729529},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":0.73465750624427306},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":66.178854918600706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":9.7131622621862714},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.1551887865818424},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.7128900610009024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.0508655701724583},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.0763102571015766},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":5.3655905273432785},117.21025639296323]
[null,2104,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":16.964697598680363},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":14.143319319248478},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":0.75617699708655661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":68.117357214254255},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":9.9976789309388963},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.1890264242601689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.7630638109023855},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.0816473859459135},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.107837395290854},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":5.5227586978651964},120.64356377447307]
[null,2105,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":17.461625284729934},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":14.557603564605202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":0.77832683401824265},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":70.112641863650211},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":10.290529624452258},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.2238552295614411},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.8147072436728942},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.113330858609846},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.1402880222565768},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":5.6845306177226878},124.17743914327929]
[null,2106,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":17.973108911062322},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":14.984022969472688},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":0.80112548105389947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":72.166372128010224},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":10.591958461881186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.2597042356370303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.8678634090693174},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.145942399379049},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.1736891887102641},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":5.8510411393344945},127.8148283236105]
[null,2107,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":18.499574848361778},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":15.422932995343876},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":0.82459194305357753},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":74.280259988584518},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":10.902216713086631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.2966033260735521},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.9225766178563504},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.1795091931021402},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.208068737729314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":6.0224290651986427},131.55876342839036]
[null,2108,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":19.041461956506417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":15.874699515842888},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":0.84874578156518221},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":76.456067573752378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":11.221563008093179},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.3345832598037015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.9788924787437663},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.2140592209227381},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.2434553279668759},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":6.1988372635976301},135.41236538679476]
[null,2109,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":19.599221950400072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":16.339699121715828},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":0.87360713113090183},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":78.695608627925338},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":11.550263552682017},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.3736756967467763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":2.0368579364056538},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.2496212836044336},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.2798784575415905},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":6.3804127876928556},139.37884654584548]
[null,2110,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":20.173319776519989},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":16.818319434755303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":0.89919671607128115},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":81.000750023477195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":11.888592350298982},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.413913224200257},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":2.096521310613308},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.2862250255389873},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.3173684886271022},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":6.5673069981075409},143.46151334820993]
[null,2111,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":20.764234000494362},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":17.310959430920374},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":0.92553586776093066},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":83.373413316961276},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":12.236831430462736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.4553293840044481},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":2.1579323365143961},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.3239009594577775},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.3559566727618437},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":6.7596756891003356},147.66376908843844]
[null,2112,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":21.372457206032667},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":17.8180297729213},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":0.9526465424102738},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":85.81557635091211},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":12.595271083863421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.4979587005028174},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":2.2211422060919737},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.3626804918670865},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.3956751769001918},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":6.9576792184347704},151.98911674993661]
[null,2113,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":21.998496405541498},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":18.339953152546343},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":0.98055133936815664},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":88.32927490256715},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":12.964210104347828},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.5418367093213527},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":2.2862036108379193},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.402595949228441},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.4365571102267125},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":7.1614826410528609},156.4411619250383]
[null,2114,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":22.642873462768019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":18.877164643015895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.0092735199605727},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":90.916604380882362},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":13.343956037992712},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.5869999869909142},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":2.3531707856763457},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.4436806049058168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.4786365517558409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":7.3712558466642228},161.02361582061269]
[null,2115,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":23.3061255278235},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":19.430112061657791},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.0388370268812102},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":93.57972157325662},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":13.73482543947398},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.6334861814372823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":2.4220995541736134},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.4859687069021823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.5219485787400118},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":7.5871737013654554},165.74029835171169]
[null,2116,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":23.988805484949463},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":19.999256343205985},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.0692665041499856},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":96.320846443421019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":14.137144135945377},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.6813340433643178},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":2.4930473750726314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.5294955064084939},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.5665292959099146},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":7.8094161934078086},170.59514132583499]
[null,2117,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":24.691482413399779},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":20.58507192403394},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.1005873176561982},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":99.142263981991718},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":14.551247498646697},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.7305834585563922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":2.5660733901902342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.5742972871889487},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.6124158655712522},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":8.0381685832346719},175.59219172046983]
[null,2118,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":25.414742061822796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":21.188047137642805},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.1328255763034341},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":102.04632611122879},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":14.977480722467883},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.7812754811270144},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":2.6412384737175585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.6204113958269812},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.6596465385830872},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":8.2736215579139163},180.73561505663423]
[null,2119,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":26.15918733653908},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":21.808684621734304},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.1660081537738409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":105.03545364558916},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":15.416199113702099},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.8334523677413763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":2.7186052829645244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.6678762728572263},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.7082606862436047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":8.5159713900938794},186.02969887123908]
[null,2120,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":26.925438804121661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":22.447501737207453},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.2001627109299222},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":108.11213830970775},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":15.867768386227612},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.8871576128413359},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":2.7982383105907154},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.7167314848093915},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.7582988331098661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":8.7654201016154367},191.47885629116118]
[null,2121,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":27.714135208697851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":23.105030999428543},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.2353177188725204},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":111.2789448154891},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":16.332564966365414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.9424359849022104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":2.880203938366201},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.7670177571907593},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.8098026907789184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":9.0221756319166051},197.08762971200815]
[null,2122,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":28.525934004403716},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":23.781820522133774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.2715024826742105},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":114.53851300004074},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":16.810976306666667},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.9993335637515937},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":2.9645704925071064},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.8187770084348012},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.8628151926584096},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":9.2864520113700078},202.86069458464107]
[null,2123,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":29.361511903435275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":24.478434474334687},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.308747165807892},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":117.89356002623094},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":17.303401208891614},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":2.0578977789813186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":3.0514083006320787},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.8720523848442203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.9173805297557081},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":9.5584695396977413},208.80286331261149]
[null,2124,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":30.221565440152954},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":25.19545355060713},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.3470828152909358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":121.34688264770449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":17.810250156449083},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":2.1181774494845689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":3.1407897503870981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.9268882965575289},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.9735441875153439},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":9.8384549696123162},214.91908926376144]

{"sheet":"Market Rental Rate Table","index":12,"n_rows":429,"n_cols":9,"rows_kept":429,"cut":false,"hidden":false,"merged":[]}
[null,"OFM Market Rates for Lease"]
[null,"Data Date:","2025-02-24"]
[null,"Sales Tax Rate from Department of Revenue Local Sales & Use Tax Rates\n"]
[null,"Effective April 1 - June 30, 2025"]
[]
[null,"City","County","Market","Avg FSG - High Market Rate","Std Services","Escalated to New Lease Start Date","Std Services Escalated to Lease Year","Sales Tax Rate"]
[null,"Aberdeen ","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B7,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B7,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B7,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B7,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E7*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F7*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0800000000000006E-2]
[null,"Acme","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B8,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B8,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B8,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B8,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E8*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F8*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Ahtanum","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B9,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B9,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B9,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B9,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E9*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F9*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Airway Heights ","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B10,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B10,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B10,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B10,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E10*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F10*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},9.1999999999999998E-2]
[null,"Albion","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B11,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B11,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B11,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B11,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E11*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F11*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Algona","King","King-South",53.84,{"$f":"VLOOKUP(B12,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B12,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B12,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B12,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E12*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F12*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Allyn","Mason","Northwest Washington",37.49,{"$f":"VLOOKUP(B13,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B13,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B13,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B13,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E13*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F13*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Almira","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B14,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B14,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B14,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B14,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E14*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F14*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Amanda Park","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B15,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B15,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B15,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B15,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E15*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F15*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Anacortes","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B16,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B16,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B16,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B16,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E16*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F16*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Anatone","Asotin","Eastern Washington",28.37,{"$f":"VLOOKUP(B17,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B17,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B17,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B17,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E17*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F17*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Ariel","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B18,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B18,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B18,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B18,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E18*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F18*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Arlington","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B19,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B19,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B19,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B19,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E19*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F19*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.2999999999999999E-2]
[null,"Ashford","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B20,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B20,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B20,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B20,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E20*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F20*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Asotin","Asotin","Eastern Washington",28.37,{"$f":"VLOOKUP(B21,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B21,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B21,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B21,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E21*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F21*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Auburn","King","King-South",53.84,{"$f":"VLOOKUP(B22,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B22,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B22,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B22,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E22*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F22*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10299999999999999]
[null,"Axford Prairie","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B23,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B23,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B23,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B23,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E23*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F23*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Bainbridge Island","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B24,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B24,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B24,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B24,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E24*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F24*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Ballard","King","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B25,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B25,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B25,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B25,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E25*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F25*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10299999999999999]
[null,"Battle Ground","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B26,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B26,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B26,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B26,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E26*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F26*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Beaux Arts Village","King","King-East",73.48,{"$f":"VLOOKUP(B27,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B27,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B27,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B27,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E27*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F27*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Beaver","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B28,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B28,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B28,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B28,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E28*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F28*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Belfair","Mason","Northwest Washington",37.49,{"$f":"VLOOKUP(B29,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B29,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B29,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B29,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E29*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F29*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Bellevue","King","King-East",73.48,{"$f":"VLOOKUP(B30,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B30,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B30,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B30,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E30*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F30*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Bellingham ","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B31,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B31,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B31,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B31,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E31*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F31*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.09]
[null,"Benton City","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B32,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B32,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B32,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B32,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E32*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F32*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6999999999999994E-2]
[null,"Bickleton Ridge","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B33,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B33,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B33,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B33,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E33*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F33*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Bingen","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B34,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B34,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B34,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B34,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E34*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F34*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.4999999999999997E-2]
[null,"Birch Bay","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B35,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B35,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B35,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B35,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E35*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F35*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Birdsview","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B36,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B36,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B36,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B36,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E36*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F36*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Black Diamond","King","King-South",53.84,{"$f":"VLOOKUP(B37,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B37,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B37,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B37,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E37*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F37*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.7999999999999995E-2]
[null,"Blaine","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B38,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B38,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B38,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B38,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E38*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F38*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.09]
[null,"Blewett","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B39,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B39,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B39,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B39,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E39*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F39*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Blewett Pass","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B40,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B40,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B40,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B40,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E40*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F40*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Bonneville","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B41,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B41,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B41,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B41,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E41*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F41*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Bonney Lake","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B42,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B42,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B42,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B42,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E42*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F42*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.5000000000000001E-2]
[null,"Bothell","King","King-North",66.52,{"$f":"VLOOKUP(B43,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B43,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B43,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B43,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E43*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F43*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10199999999999999]
[null,"Bow","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B44,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B44,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B44,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B44,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E44*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F44*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Bremerton","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B45,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B45,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B45,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B45,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E45*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F45*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Brewster","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B46,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B46,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B46,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B46,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E46*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F46*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Bridgeport","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B47,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B47,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B47,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B47,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E47*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F47*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.8E-2]
[null,"Brier","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B48,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B48,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B48,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B48,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E48*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F48*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10500000000000001]
[null,"Brinnon","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B49,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B49,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B49,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B49,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E49*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F49*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Buckley","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B50,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B50,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B50,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B50,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E50*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F50*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.2000000000000003E-2]
[null,"Bucoda","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B51,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B51,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B51,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B51,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E51*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F51*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.3000000000000004E-2]
[null,"Burbank","Walla Walla","Eastern Washington",28.37,{"$f":"VLOOKUP(B52,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B52,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B52,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B52,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E52*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F52*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Burien","King","King-South",53.84,{"$f":"VLOOKUP(B53,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B53,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B53,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B53,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E53*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F53*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Burlington","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B54,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B54,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B54,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B54,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E54*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F54*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6999999999999994E-2]
[null,"Camano Island","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B55,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B55,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B55,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B55,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E55*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F55*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Camas","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B56,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B56,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B56,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B56,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E56*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F56*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Camp Murray","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B57,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B57,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B57,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B57,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E57*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F57*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Carbonado","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B58,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B58,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B58,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B58,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E58*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F58*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Carnation","King","King-North",66.52,{"$f":"VLOOKUP(B59,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B59,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B59,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B59,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E59*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F59*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.7999999999999995E-2]
[null,"Carson","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B60,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B60,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B60,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B60,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E60*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F60*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Cashmere","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B61,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B61,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B61,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B61,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E61*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F61*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Castle Rock ","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B62,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B62,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B62,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B62,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E62*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F62*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.9000000000000001E-2]
[null,"Cathlamet","Wahkiakum","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B63,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B63,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B63,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B63,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E63*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F63*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.8E-2]
[null,"Centralia ","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B64,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B64,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B64,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B64,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E64*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F64*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.4000000000000005E-2]
[null,"Chehalis","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B65,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B65,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B65,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B65,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E65*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F65*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.4000000000000005E-2]
[null,"Chelan (City)","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B66,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B66,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B66,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B66,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E66*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F66*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6999999999999994E-2]
[null,"Cheney","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B67,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B67,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B67,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B67,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E67*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F67*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.8999999999999996E-2]
[null,"Chewelah","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B68,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B68,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B68,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B68,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E68*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F68*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Chimacum","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B69,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B69,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B69,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B69,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E69*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F69*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Clallam Bay","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B70,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B70,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B70,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B70,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E70*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F70*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Clarkston","Asotin","Eastern Washington",28.37,{"$f":"VLOOKUP(B71,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B71,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B71,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B71,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E71*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F71*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Cle Elum","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B72,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B72,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B72,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B72,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E72*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F72*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Clinton","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B73,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B73,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B73,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B73,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E73*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F73*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Clyde Hill","King","King-East",73.48,{"$f":"VLOOKUP(B74,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B74,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B74,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B74,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E74*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F74*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Colfax","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B75,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B75,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B75,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B75,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E75*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F75*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"College Place","Walla Walla","Eastern Washington",28.37,{"$f":"VLOOKUP(B76,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B76,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B76,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B76,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E76*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F76*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.7999999999999995E-2]
[null,"Colton","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B77,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B77,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B77,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B77,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E77*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F77*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Colville","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B78,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B78,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B78,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B78,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E78*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F78*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Conconully","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B79,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B79,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B79,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B79,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E79*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F79*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Concrete","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B80,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B80,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B80,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B80,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E80*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F80*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Connell","Franklin","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B81,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B81,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B81,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B81,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E81*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F81*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Copalis","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B82,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B82,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B82,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B82,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E82*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F82*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Copalis Beach","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B83,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B83,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B83,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B83,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E83*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F83*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Cosmopolis","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B84,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B84,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B84,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B84,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E84*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F84*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Coulee City","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B85,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B85,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B85,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B85,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E85*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F85*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Coulee Dam","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B86,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B86,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B86,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B86,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E86*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F86*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Coupeville","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B87,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B87,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B87,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B87,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E87*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F87*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Covington","King","King-South",53.84,{"$f":"VLOOKUP(B88,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B88,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B88,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B88,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E88*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F88*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},9.0999999999999998E-2]
[null,"Cowiche","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B89,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B89,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B89,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B89,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E89*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F89*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Creston","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B90,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B90,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B90,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B90,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E90*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F90*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Curlew","Ferry","Eastern Washington",28.37,{"$f":"VLOOKUP(B91,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B91,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B91,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B91,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E91*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F91*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Cusick","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B92,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B92,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B92,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B92,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E92*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F92*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Custer","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B93,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B93,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B93,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B93,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E93*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F93*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Darrington","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B94,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B94,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B94,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B94,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E94*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F94*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0999999999999998E-2]
[null,"Davenport","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B95,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B95,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B95,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B95,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E95*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F95*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Dayton","Columbia","Eastern Washington",28.37,{"$f":"VLOOKUP(B96,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B96,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B96,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B96,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E96*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F96*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Deer Park","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B97,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B97,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B97,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B97,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E97*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F97*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Delaney","Columbia","Eastern Washington",28.37,{"$f":"VLOOKUP(B98,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B98,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B98,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B98,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E98*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F98*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Des Moines","King","King-South",53.84,{"$f":"VLOOKUP(B99,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B99,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B99,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B99,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E99*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F99*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Discovery Bay","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B100,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B100,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B100,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B100,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E100*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F100*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Dodge Junction","Garfield","Eastern Washington",28.37,{"$f":"VLOOKUP(B101,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B101,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B101,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B101,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E101*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F101*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Dodge Ridge","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B102,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B102,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B102,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B102,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E102*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F102*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Dryden","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B103,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B103,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B103,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B103,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E103*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F103*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"DuPont","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B104,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B104,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B104,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B104,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E104*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F104*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.6000000000000002E-2]
[null,"Duvall","King","King-North",66.52,{"$f":"VLOOKUP(B105,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B105,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B105,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B105,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E105*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F105*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.09]
[null,"East Wenatchee","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B106,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B106,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B106,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B106,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E106*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F106*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6000000000000007E-2]
[null,"Easton","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B107,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B107,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B107,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B107,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E107*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F107*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Eastsound","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B108,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B108,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B108,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B108,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E108*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F108*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Eatonville","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B109,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B109,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B109,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B109,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E109*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F109*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Edgewood","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B110,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B110,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B110,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B110,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E110*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F110*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Edmonds","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B111,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B111,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B111,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B111,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E111*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F111*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10500000000000001]
[null,"Electric City","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B112,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B112,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B112,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B112,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E112*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F112*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Elk","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B113,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B113,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B113,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B113,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E113*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F113*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Elk Heights","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B114,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B114,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B114,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B114,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E114*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F114*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Ellensburg ","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B115,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B115,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B115,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B115,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E115*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F115*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5999999999999993E-2]
[null,"Elma","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B116,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B116,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B116,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B116,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E116*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F116*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Elmer City","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B117,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B117,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B117,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B117,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E117*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F117*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Elwha","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B118,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B118,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B118,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B118,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E118*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F118*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Endicott","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B119,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B119,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B119,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B119,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E119*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F119*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Entiat","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B120,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B120,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B120,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B120,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E120*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F120*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Enumclaw","King","King-South",53.84,{"$f":"VLOOKUP(B121,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B121,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B121,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B121,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E121*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F121*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.8999999999999996E-2]
[null,"Ephrata","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B122,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B122,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B122,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B122,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E122*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F122*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Evans","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B123,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B123,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B123,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B123,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E123*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F123*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Everett","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B124,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B124,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B124,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B124,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E124*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F124*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.9000000000000005E-2]
[null,"Everson","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B125,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B125,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B125,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B125,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E125*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F125*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Fairfield","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B126,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B126,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B126,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B126,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E126*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F126*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Fall City","King","King-North",66.52,{"$f":"VLOOKUP(B127,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B127,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B127,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B127,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E127*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F127*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.8999999999999996E-2]
[null,"Farmington","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B128,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B128,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B128,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B128,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E128*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F128*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Federal Way","King","King-South",53.84,{"$f":"VLOOKUP(B129,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B129,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B129,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B129,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E129*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F129*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Ferndale","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B130,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B130,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B130,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B130,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E130*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F130*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Fife","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B131,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B131,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B131,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B131,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E131*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F131*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Fircrest","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B132,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B132,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B132,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B132,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E132*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F132*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Ford","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B133,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B133,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B133,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B133,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E133*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F133*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Fordair","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B134,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B134,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B134,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B134,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E134*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F134*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Forks","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B135,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B135,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B135,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B135,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E135*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F135*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Fort Spokane","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B136,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B136,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B136,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B136,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E136*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F136*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Four Lakes","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B137,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B137,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B137,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B137,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E137*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F137*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Frederickson","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B138,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B138,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B138,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B138,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E138*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F138*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Freeland","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B139,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B139,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B139,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B139,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E139*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F139*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Friday Harbor ","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B140,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B140,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B140,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B140,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E140*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F140*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Ft Lewis","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B141,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B141,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B141,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B141,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E141*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F141*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Garfield","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B142,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B142,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B142,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B142,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E142*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F142*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"George","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B143,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B143,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B143,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B143,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E143*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F143*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Gig Harbor","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B144,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B144,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B144,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B144,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E144*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F144*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.0999999999999998E-2]
[null,"Glenoma","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B145,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B145,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B145,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B145,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E145*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F145*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Glenwood","Wahkiakum","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B146,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B146,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B146,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B146,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E146*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F146*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.8E-2]
[null,"Gold Bar","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B147,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B147,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B147,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B147,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E147*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F147*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.0999999999999998E-2]
[null,"Goldendale","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B148,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B148,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B148,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B148,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E148*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F148*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.4999999999999997E-2]
[null,"Graham","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B149,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B149,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B149,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B149,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E149*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F149*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Grand Coulee","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B150,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B150,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B150,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B150,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E150*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F150*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Grandview","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B151,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B151,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B151,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B151,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E151*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F151*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Granger","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B152,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B152,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B152,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B152,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E152*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F152*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Granite Falls","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B153,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B153,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B153,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B153,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E153*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F153*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0999999999999998E-2]
[null,"Hamilton","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B154,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B154,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B154,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B154,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E154*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F154*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Harrah","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B155,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B155,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B155,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B155,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E155*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F155*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Harrington","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B156,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B156,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B156,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B156,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E156*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F156*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Hartline","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B157,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B157,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B157,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B157,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E157*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F157*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Hatton","Adams","Eastern Washington",28.37,{"$f":"VLOOKUP(B158,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B158,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B158,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B158,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E158*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F158*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Haystack Butte","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B159,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B159,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B159,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B159,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E159*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F159*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Hoquiam","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B160,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B160,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B160,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B160,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E160*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F160*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Hunters","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B161,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B161,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B161,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B161,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E161*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F161*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Hunts Point","King","King-East",73.48,{"$f":"VLOOKUP(B162,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B162,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B162,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B162,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E162*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F162*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Husum","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B163,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B163,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B163,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B163,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E163*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F163*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.4999999999999997E-2]
[null,"Hyak","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B164,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B164,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B164,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B164,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E164*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F164*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Ilwaco","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B165,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B165,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B165,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B165,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E165*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F165*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Index","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B166,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B166,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B166,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B166,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E166*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F166*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0999999999999998E-2]
[null,"Ione","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B167,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B167,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B167,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B167,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E167*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F167*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Iron Creek","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B168,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B168,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B168,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B168,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E168*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F168*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Issaquah","King","King-East",73.48,{"$f":"VLOOKUP(B169,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B169,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B169,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B169,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E169*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F169*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Kahlotus","Franklin","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B170,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B170,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B170,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B170,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E170*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F170*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Kalama","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B171,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B171,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B171,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B171,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E171*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F171*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Kelso","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B172,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B172,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B172,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B172,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E172*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F172*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.1000000000000003E-2]
[null,"Kenmore","King","King-North",66.52,{"$f":"VLOOKUP(B173,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B173,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B173,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B173,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E173*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F173*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Kennewick","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B174,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B174,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B174,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B174,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.32},{"$f":"E174*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F174*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.2546268711190122E-2},8.7999999999999995E-2]
[null,"Kent","King","King-South",53.84,{"$f":"VLOOKUP(B175,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B175,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B175,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B175,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E175*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F175*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Kettle Falls","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B176,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B176,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B176,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B176,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E176*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F176*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Kingston","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B177,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B177,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B177,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B177,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E177*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F177*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Kiona","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B178,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B178,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B178,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B178,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E178*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F178*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Kirkland","King","King-North",66.52,{"$f":"VLOOKUP(B179,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B179,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B179,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B179,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E179*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F179*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Kittitas","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B180,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B180,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B180,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B180,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E180*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F180*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Krupp","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B181,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B181,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B181,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B181,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E181*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F181*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"La Center","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B182,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B182,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B182,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B182,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E182*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F182*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"La Conner","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B183,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B183,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B183,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B183,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E183*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F183*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6999999999999994E-2]
[null,"La Crosse","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B184,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B184,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B184,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B184,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E184*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F184*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Lacey","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B185,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B185,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B185,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B185,'Operating Costs Table'!$B$10:$P$433,12,)","v":4.2299999999999995},{"$f":"E185*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F185*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.11791286646034162},9.7000000000000003E-2]
[null,"Lake Forest Park","King","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B186,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B186,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B186,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B186,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E186*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F186*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Lake Stevens","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B187,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B187,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B187,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B187,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E187*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F187*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.2999999999999999E-2]
[null,"Lakewood","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B188,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B188,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B188,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B188,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E188*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F188*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Lamont","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B189,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B189,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B189,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B189,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E189*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F189*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Langley","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B190,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B190,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B190,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B190,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E190*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F190*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.09]
[null,"Larch","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B191,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B191,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B191,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B191,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E191*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F191*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Latah","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B192,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B192,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B192,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B192,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E192*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F192*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Leahy","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B193,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B193,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B193,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B193,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E193*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F193*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.8E-2]
[null,"Leavenworth","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B194,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B194,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B194,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B194,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E194*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F194*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6000000000000007E-2]
[null,"Liberty","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B195,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B195,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B195,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B195,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E195*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F195*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Liberty Lake","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B196,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B196,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B196,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B196,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E196*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F196*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.09]
[null,"Lilliwaup","Mason","Northwest Washington",37.49,{"$f":"VLOOKUP(B197,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B197,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B197,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B197,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E197*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F197*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Lind","Adams","Eastern Washington",28.37,{"$f":"VLOOKUP(B198,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B198,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B198,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B198,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E198*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F198*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Little Buck Mountain","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B199,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B199,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B199,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B199,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E199*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F199*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Littlerock","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B200,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B200,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B200,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B200,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E200*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F200*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.3000000000000004E-2]
[null,"Locust Grove","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B201,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B201,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B201,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B201,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E201*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F201*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Lofall","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B202,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B202,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B202,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B202,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E202*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F202*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Long Beach","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B203,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B203,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B203,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B203,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E203*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F203*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.4000000000000005E-2]
[null,"Longbranch","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B204,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B204,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B204,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B204,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E204*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F204*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Longview","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B205,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B205,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B205,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B205,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E205*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F205*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Loomis","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B206,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B206,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B206,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B206,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E206*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F206*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Loon Lake","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B207,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B207,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B207,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B207,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E207*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F207*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Lopez Island","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B208,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B208,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B208,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B208,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E208*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F208*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Lyman","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B209,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B209,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B209,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B209,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E209*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F209*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Lynden","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B210,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B210,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B210,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B210,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E210*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F210*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Lynnwood","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B211,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B211,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B211,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B211,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E211*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F211*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10600000000000001]
[null,"Mabton","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B212,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B212,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B212,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B212,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E212*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F212*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Malaga","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B213,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B213,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B213,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B213,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E213*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F213*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Malden","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B214,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B214,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B214,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B214,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E214*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F214*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Maltby","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B215,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B215,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B215,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B215,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E215*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F215*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0999999999999998E-2]
[null,"Manchester","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B216,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B216,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B216,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B216,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E216*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F216*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Mansfield","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B217,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B217,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B217,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B217,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E217*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F217*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Manson","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B218,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B218,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B218,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B218,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E218*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F218*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Maple Valley","King","King-South",53.84,{"$f":"VLOOKUP(B219,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B219,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B219,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B219,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E219*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F219*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.8999999999999996E-2]
[null,"Marblemount","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B220,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B220,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B220,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B220,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E220*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F220*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Marcus","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B221,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B221,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B221,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B221,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E221*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F221*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Maryhill","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B222,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B222,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B222,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B222,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E222*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F222*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.4999999999999997E-2]
[null,"Marysville","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B223,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B223,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B223,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B223,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E223*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F223*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.4E-2]
[null,"Mattawa","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B224,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B224,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B224,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B224,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E224*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F224*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"McCleary","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B225,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B225,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B225,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B225,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E225*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F225*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Mead","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B226,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B226,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B226,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B226,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E226*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F226*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Medical Lake","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B227,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B227,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B227,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B227,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E227*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F227*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.8999999999999996E-2]
[null,"Medina","King","King-East",73.48,{"$f":"VLOOKUP(B228,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B228,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B228,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B228,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E228*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F228*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Menlo","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B229,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B229,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B229,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B229,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E229*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F229*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Mercer Island","King","King-East",73.48,{"$f":"VLOOKUP(B230,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B230,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B230,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B230,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E230*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F230*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Mesa","Franklin","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B231,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B231,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B231,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B231,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E231*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F231*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Metaline","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B232,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B232,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B232,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B232,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E232*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F232*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Metaline Falls","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B233,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B233,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B233,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B233,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E233*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F233*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Methow","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B234,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B234,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B234,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B234,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E234*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F234*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Mill Creek","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B235,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B235,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B235,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B235,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E235*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F235*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10600000000000001]
[null,"Millwood","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B236,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B236,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B236,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B236,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E236*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F236*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.8999999999999996E-2]
[null,"Milton","King","King-South",53.84,{"$f":"VLOOKUP(B237,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B237,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B237,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B237,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E237*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F237*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10199999999999999]
[null,"Milton","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B238,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B238,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B238,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B238,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E238*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F238*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Mineral","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B239,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B239,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B239,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B239,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E239*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F239*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Moclips","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B240,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B240,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B240,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B240,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E240*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F240*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Monroe ","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B241,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B241,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B241,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B241,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E241*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F241*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.4E-2]
[null,"Montesano","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B242,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B242,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B242,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B242,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E242*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F242*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Morton","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B243,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B243,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B243,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B243,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E243*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F243*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Moses Lake","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B244,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B244,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B244,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B244,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E244*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F244*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5000000000000006E-2]
[null,"Mossyrock","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B245,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B245,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B245,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B245,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E245*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F245*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Mount Vernon","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B246,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B246,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B246,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B246,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E246*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F246*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Mountlake Terrace","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B247,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B247,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B247,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B247,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E247*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F247*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10500000000000001]
[null,"Moxee City","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B248,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B248,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B248,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B248,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E248*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F248*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Mukilteo","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B249,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B249,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B249,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B249,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E249*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F249*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10600000000000001]
[null,"Naches","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B250,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B250,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B250,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B250,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E250*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F250*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Nahcotta","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B251,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B251,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B251,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B251,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E251*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F251*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Napavine","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B252,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B252,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B252,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B252,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E252*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F252*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.1000000000000003E-2]
[null,"Naselle","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B253,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B253,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B253,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B253,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E253*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F253*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Neah Bay","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B254,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B254,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B254,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B254,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E254*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F254*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Nespelem","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B255,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B255,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B255,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B255,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E255*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F255*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Newcastle","King","King-South",53.84,{"$f":"VLOOKUP(B256,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B256,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B256,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B256,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E256*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F256*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Newport","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B257,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B257,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B257,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B257,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E257*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F257*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Nolan Creek","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B258,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B258,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B258,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B258,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E258*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F258*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Nooksack","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B259,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B259,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B259,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B259,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E259*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F259*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Nordland","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B260,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B260,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B260,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B260,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E260*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F260*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Normandy Park","King","King-South",53.84,{"$f":"VLOOKUP(B261,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B261,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B261,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B261,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E261*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F261*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"North Bend","King","King-North",66.52,{"$f":"VLOOKUP(B262,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B262,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B262,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B262,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E262*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F262*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},9.0999999999999998E-2]
[null,"North Bonneville","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B263,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B263,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B263,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B263,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E263*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F263*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Northport","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B264,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B264,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B264,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B264,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E264*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F264*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Oak Harbor","Island","Northern Washington",36.1,{"$f":"VLOOKUP(B265,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B265,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B265,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B265,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E265*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F265*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.09]
[null,"Oakesdale","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B266,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B266,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B266,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B266,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E266*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F266*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Oakville","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B267,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B267,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B267,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B267,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E267*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F267*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Ocean Park","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B268,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B268,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B268,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B268,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E268*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F268*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Ocean Shores","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B269,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B269,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B269,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B269,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E269*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F269*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.0999999999999998E-2]
[null,"Odessa","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B270,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B270,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B270,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B270,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E270*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F270*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Okanogan","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B271,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B271,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B271,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B271,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E271*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F271*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5000000000000006E-2]
[null,"Olga","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B272,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B272,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B272,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B272,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E272*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F272*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Olympia","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B273,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B273,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B273,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B273,'Operating Costs Table'!$B$10:$P$433,12,)","v":4.2299999999999995},{"$f":"E273*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F273*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.11791286646034162},9.8000000000000004E-2]
[null,"Omak","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B274,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B274,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B274,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B274,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E274*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F274*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5000000000000006E-2]
[null,"Orcas Island","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B275,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B275,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B275,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B275,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E275*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F275*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Orient","Ferry","Eastern Washington",28.37,{"$f":"VLOOKUP(B276,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B276,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B276,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B276,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E276*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F276*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Orondo","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B277,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B277,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B277,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B277,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E277*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F277*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.8E-2]
[null,"Oroville","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B278,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B278,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B278,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B278,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E278*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F278*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Orting","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B279,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B279,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B279,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B279,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E279*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F279*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.5000000000000001E-2]
[null,"Othello","Adams","Eastern Washington",28.37,{"$f":"VLOOKUP(B280,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B280,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B280,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B280,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E280*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F280*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Pacific","King","King-South",53.84,{"$f":"VLOOKUP(B281,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B281,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B281,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B281,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E281*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F281*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10299999999999999]
[null,"Pacific Beach","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B282,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B282,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B282,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B282,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E282*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F282*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Packwood","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B283,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B283,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B283,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B283,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E283*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F283*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Palouse","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B284,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B284,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B284,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B284,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E284*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F284*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Parkland","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B285,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B285,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B285,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B285,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E285*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F285*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Pasco","Franklin","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B286,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B286,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B286,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B286,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.32},{"$f":"E286*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F286*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.2546268711190122E-2},8.8999999999999996E-2]
[null,"Pateros","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B287,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B287,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B287,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B287,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E287*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F287*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6000000000000007E-2]
[null,"Paterson","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B288,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B288,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B288,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B288,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E288*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F288*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Pe Ell","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B289,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B289,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B289,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B289,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E289*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F289*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Peshastin","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B290,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B290,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B290,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B290,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E290*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F290*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Plymouth","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B291,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B291,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B291,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B291,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E291*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F291*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Pomeroy","Garfield","Eastern Washington",28.37,{"$f":"VLOOKUP(B292,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B292,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B292,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B292,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E292*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F292*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Port Angeles","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B293,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B293,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B293,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B293,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E293*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F293*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Port Gamble","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B294,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B294,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B294,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B294,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E294*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F294*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Port Hadlock","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B295,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B295,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B295,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B295,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E295*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F295*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Port Orchard","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B296,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B296,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B296,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B296,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E296*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F296*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.2999999999999999E-2]
[null,"Port Townsend","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B297,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B297,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B297,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B297,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E297*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F297*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.4E-2]
[null,"Poulsbo","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B298,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B298,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B298,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B298,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E298*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F298*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.2999999999999999E-2]
[null,"Pratt Lake","King","King-North",66.52,{"$f":"VLOOKUP(B299,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B299,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B299,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B299,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E299*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F299*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.8999999999999996E-2]
[null,"Prescott","Walla Walla","Eastern Washington",28.37,{"$f":"VLOOKUP(B300,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B300,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B300,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B300,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E300*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F300*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Prosser","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B301,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B301,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B301,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B301,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E301*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F301*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6999999999999994E-2]
[null,"Pullman","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B302,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B302,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B302,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B302,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E302*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F302*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Puyallup","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B303,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B303,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B303,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B303,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E303*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F303*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10200000000000001]
[null,"Queets","Jefferson","Northwest Washington",37.49,{"$f":"VLOOKUP(B304,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B304,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B304,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B304,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E304*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F304*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Quinault","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B305,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B305,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B305,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B305,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E305*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F305*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Quincy","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B306,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B306,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B306,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B306,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E306*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F306*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Rainier","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B307,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B307,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B307,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B307,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E307*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F307*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.3000000000000004E-2]
[null,"Ravensdale","King","King-South",53.84,{"$f":"VLOOKUP(B308,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B308,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B308,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B308,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E308*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F308*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.8999999999999996E-2]
[null,"Raymond","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B309,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B309,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B309,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B309,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E309*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F309*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Reardan","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B310,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B310,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B310,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B310,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E310*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F310*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Redmond","King","King-North",66.52,{"$f":"VLOOKUP(B311,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B311,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B311,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B311,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E311*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F311*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Renton","King","King-South",53.84,{"$f":"VLOOKUP(B312,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B312,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B312,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B312,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E312*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F312*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Republic","Ferry","Eastern Washington",28.37,{"$f":"VLOOKUP(B313,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B313,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B313,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B313,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E313*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F313*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Retsil","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B314,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B314,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B314,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B314,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E314*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F314*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Rice","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B315,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B315,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B315,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B315,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E315*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F315*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Richland ","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B316,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B316,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B316,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B316,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.32},{"$f":"E316*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F316*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.2546268711190122E-2},8.6999999999999994E-2]
[null,"Ridgefield","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B317,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B317,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B317,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B317,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E317*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F317*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6999999999999994E-2]
[null,"Ritzville ","Adams","Eastern Washington",28.37,{"$f":"VLOOKUP(B318,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B318,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B318,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B318,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E318*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F318*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Riverside","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B319,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B319,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B319,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B319,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E319*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F319*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Rochester","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B320,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B320,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B320,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B320,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E320*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F320*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.3000000000000004E-2]
[null,"Rock Island","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B321,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B321,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B321,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B321,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E321*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F321*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Rockford","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B322,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B322,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B322,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B322,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E322*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F322*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Rockport","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B323,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B323,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B323,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B323,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E323*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F323*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"Ronald","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B324,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B324,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B324,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B324,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E324*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F324*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Rosalia","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B325,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B325,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B325,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B325,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E325*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F325*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Roslyn","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B326,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B326,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B326,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B326,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E326*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F326*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Roy","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B327,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B327,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B327,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B327,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E327*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F327*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.2000000000000003E-2]
[null,"Royal City","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B328,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B328,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B328,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B328,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E328*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F328*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Ruston","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B329,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B329,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B329,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B329,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E329*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F329*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Ryegrass","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B330,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B330,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B330,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B330,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E330*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F330*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Salkum","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B331,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B331,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B331,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B331,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E331*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F331*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Sammamish","King","King-East",73.48,{"$f":"VLOOKUP(B332,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B332,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B332,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B332,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E332*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F332*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10200000000000001]
[null,"Seabeck","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B333,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B333,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B333,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B333,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E333*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F333*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},9.1999999999999998E-2]
[null,"SeaTac","King","King-South",53.84,{"$f":"VLOOKUP(B334,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B334,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B334,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B334,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E334*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F334*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10200000000000001]
[null,"Seattle","King","Central Seattle",73.790000000000006,{"$f":"VLOOKUP(B335,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B335,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B335,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B335,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E335*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9896009328100615},{"$f":"F335*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10349999999999999]
[null,"Seattle CBD","King","Central Seattle",73.790000000000006,{"$f":"VLOOKUP(B336,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B336,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B336,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B336,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E336*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9896009328100615},{"$f":"F336*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10349999999999999]
[null,"Sedro-Woolley","Skagit","Northern Washington",36.1,{"$f":"VLOOKUP(B337,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B337,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B337,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B337,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E337*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F337*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.6000000000000007E-2]
[null,"Sekiu","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B338,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B338,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B338,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B338,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E338*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F338*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Selah","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B339,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B339,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B339,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B339,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E339*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F339*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Sequim","Clallam","Northwest Washington",37.49,{"$f":"VLOOKUP(B340,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B340,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B340,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B340,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E340*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F340*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Shaw Island","San Juan","Northern Washington",36.1,{"$f":"VLOOKUP(B341,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B341,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B341,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B341,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E341*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F341*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Shelton ","Mason","Northwest Washington",37.49,{"$f":"VLOOKUP(B342,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B342,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B342,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B342,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E342*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F342*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"Shoreline","King","King-North",66.52,{"$f":"VLOOKUP(B343,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B343,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B343,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B343,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E343*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F343*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10400000000000001]
[null,"Silver Lake","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B344,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B344,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B344,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B344,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E344*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F344*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Silverdale","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B345,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B345,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B345,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B345,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E345*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F345*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Skykomish","King","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B346,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B346,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B346,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B346,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E346*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F346*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Snohomish","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B347,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B347,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B347,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B347,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E347*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F347*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.2999999999999999E-2]
[null,"Snoqualmie","King","King-North",66.52,{"$f":"VLOOKUP(B348,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B348,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B348,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B348,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E348*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F348*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},9.1999999999999998E-2]
[null,"Snoqualmie Pass","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B349,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B349,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B349,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B349,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E349*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F349*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Soap Lake","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B350,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B350,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B350,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B350,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E350*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F350*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"South Bend","Pacific","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B351,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B351,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B351,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B351,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E351*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F351*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.2000000000000003E-2]
[null,"South Cle Elum","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B352,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B352,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B352,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B352,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E352*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F352*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"South Prairie","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B353,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B353,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B353,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B353,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E353*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F353*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Southworth","Kitsap","Northwest Washington",37.49,{"$f":"VLOOKUP(B354,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B354,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B354,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B354,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E354*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F354*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.1999999999999998E-2]
[null,"Spanaway","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B355,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B355,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B355,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B355,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E355*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F355*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Spangle","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B356,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B356,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B356,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B356,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E356*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F356*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Spokane","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B357,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B357,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B357,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B357,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E357*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F357*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},9.0999999999999998E-2]
[null,"Spokane CBD","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B358,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B358,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B358,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B358,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E358*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F358*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},9.0999999999999998E-2]
[null,"Spokane Valley","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B359,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B359,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B359,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B359,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E359*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F359*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.8999999999999996E-2]
[null,"Sprague","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B360,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B360,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B360,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B360,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E360*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F360*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Springdale","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B361,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B361,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B361,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B361,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E361*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F361*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"St. John","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B362,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B362,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B362,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B362,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E362*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F362*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Stampede","King","King-North",66.52,{"$f":"VLOOKUP(B363,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B363,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B363,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B363,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E363*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F363*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},8.8999999999999996E-2]
[null,"Stanwood ","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B364,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B364,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B364,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B364,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E364*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F364*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.2999999999999999E-2]
[null,"Starbuck","Columbia","Eastern Washington",28.37,{"$f":"VLOOKUP(B365,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B365,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B365,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B365,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E365*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F365*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Steilacoom","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B366,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B366,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B366,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B366,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E366*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F366*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Stevens Pass","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B367,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B367,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B367,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B367,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E367*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F367*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Stevenson","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B368,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B368,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B368,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B368,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E368*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F368*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Sultan","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B369,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B369,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B369,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B369,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E369*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F369*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.0999999999999998E-2]
[null,"Sumas","Whatcom","Northern Washington",36.1,{"$f":"VLOOKUP(B370,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B370,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B370,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B370,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E370*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.97336486887712714},{"$f":"F370*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.7999999999999995E-2]
[null,"Sumner","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B371,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B371,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B371,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B371,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E371*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F371*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},9.5000000000000001E-2]
[null,"Sunnyside","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B372,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B372,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B372,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B372,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E372*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F372*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Tacoma ","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B373,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B373,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B373,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B373,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E373*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F373*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10299999999999999]
[null,"Tacoma CBD","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B374,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B374,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B374,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B374,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E374*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F374*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10299999999999999]
[null,"Tekoa","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B375,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B375,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B375,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B375,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E375*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F375*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"Tenino","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B376,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B376,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B376,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B376,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E376*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F376*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.3000000000000004E-2]
[null,"Tieton","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B377,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B377,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B377,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B377,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E377*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F377*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Tillicum","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B378,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B378,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B378,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B378,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E378*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F378*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Toledo","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B379,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B379,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B379,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B379,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E379*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F379*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Tonasket","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B380,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B380,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B380,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B380,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E380*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F380*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5000000000000006E-2]
[null,"Toppenish","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B381,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B381,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B381,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B381,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E381*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F381*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Toutle","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B382,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B382,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B382,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B382,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E382*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F382*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Trinidad","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B383,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B383,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B383,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B383,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E383*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F383*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Trout Lake","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B384,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B384,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B384,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B384,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E384*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F384*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.4999999999999997E-2]
[null,"Tukwila","King","King-South",53.84,{"$f":"VLOOKUP(B385,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B385,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B385,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B385,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E385*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F385*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10200000000000001]
[null,"Tulalip Bay","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B386,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B386,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B386,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B386,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E386*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F386*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},9.0999999999999998E-2]
[null,"Tumwater","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B387,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B387,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B387,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B387,'Operating Costs Table'!$B$10:$P$433,12,)","v":4.2299999999999995},{"$f":"E387*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F387*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.11791286646034162},9.7000000000000003E-2]
[null,"Twisp ","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B388,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B388,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B388,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B388,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E388*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F388*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.6999999999999994E-2]
[null,"Tyler","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B389,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B389,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B389,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B389,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E389*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F389*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Underwood Mountain","Skamania","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B390,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B390,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B390,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B390,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E390*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F390*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.6999999999999999E-2]
[null,"Union","Mason","Northwest Washington",37.49,{"$f":"VLOOKUP(B391,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B391,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B391,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B391,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E391*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F391*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5999999999999993E-2]
[null,"Union Gap","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B392,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B392,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B392,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B392,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E392*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F392*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Uniontown","Whitman","Eastern Washington",28.37,{"$f":"VLOOKUP(B393,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B393,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B393,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B393,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E393*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F393*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.9000000000000001E-2]
[null,"University Place","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B394,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B394,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B394,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B394,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E394*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F394*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10100000000000001]
[null,"Usk","Pend Oreille","Eastern Washington",28.37,{"$f":"VLOOKUP(B395,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B395,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B395,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B395,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E395*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F395*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.6999999999999999E-2]
[null,"Vader","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B396,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B396,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B396,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B396,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E396*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F396*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Vancouver","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B397,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B397,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B397,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B397,'Operating Costs Table'!$B$10:$P$433,12,)","v":4.4800000000000004},{"$f":"E397*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F397*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.12488171199582283},8.7999999999999995E-2]
[null,"Vantage","Kittitas","Eastern Washington",28.37,{"$f":"VLOOKUP(B398,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B398,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B398,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B398,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E398*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F398*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.3000000000000004E-2]
[null,"Vashon","King","King-South",53.84,{"$f":"VLOOKUP(B399,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B399,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B399,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B399,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E399*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4516887684305964},{"$f":"F399*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},0.10199999999999999]
[null,"Veradale","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B400,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B400,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B400,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B400,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E400*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F400*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Vernita","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B401,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B401,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B401,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B401,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E401*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F401*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Waitsburg","Walla Walla","Eastern Washington",28.37,{"$f":"VLOOKUP(B402,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B402,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B402,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B402,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E402*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F402*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Walla Walla","Walla Walla","Eastern Washington",28.37,{"$f":"VLOOKUP(B403,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B403,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B403,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B403,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E403*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F403*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Wapato","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B404,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B404,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B404,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B404,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E404*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F404*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Warden","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B405,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B405,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B405,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B405,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E405*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F405*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Washougal","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B406,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B406,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B406,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B406,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E406*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F406*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Washtucna","Adams","Eastern Washington",28.37,{"$f":"VLOOKUP(B407,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B407,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B407,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B407,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E407*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F407*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Waterville","Douglas","Eastern Washington",28.37,{"$f":"VLOOKUP(B408,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B408,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B408,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B408,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E408*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F408*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.4000000000000005E-2]
[null,"Wauconda","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B409,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B409,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B409,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B409,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E409*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F409*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Waverly","Spokane","Eastern Washington",28.37,{"$f":"VLOOKUP(B410,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B410,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B410,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B410,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E410*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F410*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.1000000000000003E-2]
[null,"Wellpinit","Stevens","Eastern Washington",28.37,{"$f":"VLOOKUP(B411,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B411,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B411,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B411,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E411*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F411*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Wenatchee","Chelan","Eastern Washington",28.37,{"$f":"VLOOKUP(B412,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B412,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B412,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B412,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E412*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F412*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.7999999999999995E-2]
[null,"West Richland","Benton","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B413,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B413,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B413,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B413,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.32},{"$f":"E413*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F413*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.2546268711190122E-2},8.6999999999999994E-2]
[null,"Westport","Grays Harbor","Northwest Washington",37.49,{"$f":"VLOOKUP(B414,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B414,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B414,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B414,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E414*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0108434607812604},{"$f":"F414*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.8999999999999996E-2]
[null,"White Pass","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B415,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B415,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B415,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B415,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E415*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F415*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"White Salmon","Klickitat","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B416,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B416,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B416,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B416,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E416*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F416*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},7.5999999999999998E-2]
[null,"Wilbur","Lincoln","Eastern Washington",28.37,{"$f":"VLOOKUP(B417,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B417,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B417,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B417,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E417*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F417*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]
[null,"Wilkeson","Pierce","Pierce County",43.05,{"$f":"VLOOKUP(B418,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B418,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B418,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B418,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.82},{"$f":"E418*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.1607578283977928},{"$f":"F418*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.10648395978215248},8.1000000000000003E-2]
[null,"Wilson Creek","Grant","Eastern Washington",28.37,{"$f":"VLOOKUP(B419,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B419,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B419,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B419,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E419*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F419*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.2000000000000003E-2]
[null,"Winlock","Lewis","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B420,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B420,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B420,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B420,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E420*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F420*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.08]
[null,"Winthrop","Okanogan","Eastern Washington",28.37,{"$f":"VLOOKUP(B421,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B421,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B421,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B421,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E421*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.76494075706493347},{"$f":"F421*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},8.5000000000000006E-2]
[null,"Woodinville","King","King-North",66.52,{"$f":"VLOOKUP(B422,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B422,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B422,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B422,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E422*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.7935798082467174},{"$f":"F422*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10200000000000001]
[null,"Woodland","Cowlitz","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B423,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B423,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B423,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B423,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E423*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F423*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},7.9000000000000001E-2]
[null,"Woodway","Snohomish","North Seattle/Snohomish",52.42,{"$f":"VLOOKUP(B424,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B424,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B424,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B424,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E424*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.4134012860537122},{"$f":"F424*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},0.10500000000000001]
[null,"Yacolt","Clark","Southwest Washington",39.729999999999997,{"$f":"VLOOKUP(B425,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B425,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B425,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B425,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E425*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.0712406160800072},{"$f":"F425*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},8.5000000000000006E-2]
[null,"Yakima (City)","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B426,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B426,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B426,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B426,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.32},{"$f":"E426*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F426*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.2546268711190122E-2},8.3000000000000004E-2]
[null,"Yarrow Point","King","King-East",73.48,{"$f":"VLOOKUP(B427,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B427,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B427,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B427,'Operating Costs Table'!$B$10:$P$433,12,)","v":5},{"$f":"E427*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":1.9812423979249669},{"$f":"F427*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.13937691070962369},0.10300000000000001]
[null,"Yelm","Thurston ","Thurston County",32.76,{"$f":"VLOOKUP(B428,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B428,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B428,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B428,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.8200000000000003},{"$f":"E428*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.88330839624417401},{"$f":"F428*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":0.1064839597821525},9.5000000000000001E-2]
[null,"Zillah","Yakima","Tri-Cities and Yakima",34.9,{"$f":"VLOOKUP(B429,'Operating Costs Table'!$B$10:$P$433,2,)+VLOOKUP(B429,'Operating Costs Table'!$B$10:$P$433,3,)+VLOOKUP(B429,'Operating Costs Table'!$B$10:$P$433,8,)+VLOOKUP(B429,'Operating Costs Table'!$B$10:$P$433,12,)","v":3.52},{"$f":"E429*(1+'Financial Assumptions'!$D$40)^((('Lease Option 1'!$D$13-'Market Rental Rate Table'!$C$2)/365.25))","v":0.94100924996708413},{"$f":"F429*(1+'Financial Assumptions'!$D$40)^(YEAR('Lease Option 1'!$D$13)-YEAR(TODAY())+1)","v":9.8121345139575072E-2},0.08]

{"sheet":"CPI-U","index":13,"n_rows":72,"n_cols":5,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,2,4],[6,1,6,5],[13,1,42,1],[43,1,67,1]]}
[null,"OFM - Lease Increase Estimator - JAN 2025\nPrice Indexes as of December 2024"]
[]
[]
[]
[null,"Using consumer price index for the Seattle-Tacoma-Bremerton CMSA (inflation) to estimate lease increases."]
[]
[null,"When entering the lease start year make sure you also include step increases. I.e. - 10 year lease started in 2010, step increase in 2015. Use 2015 as the lease start year."]
[null,"Note: adding the percentage change will not give you the correct difference."]
[]
[null,null,"Enter Existing Lease Start Year","Enter New Lease Start Year","Percentage Increase"]
[null,null,2027,2054,{"$f":"VLOOKUP(D11,C14:D68,2)/VLOOKUP(C11,C14:D68,2)-1","v":0.8037163698381431}]
[]
[null,null,"Lease start year","Seattle CPI-U","% Change Year over Year"]
[null,"Seattle CPI-U Existing and Projected Available - \nERFC.WA.GOV*",2000,1.7920432742500001]
[null,null,2001,1.857,3.6247297530906719E-2]
[null,null,2002,1.8934664882500001,1.9637311927840573E-2]
[null,null,2003,1.92367206125,1.595252579723061E-2]
[null,null,2004,1.947214794,1.2238433579319086E-2]
[null,null,2005,2.0022891084999999,2.8283636027058634E-2]
[null,null,2006,2.0763124742499999,3.6969369426103516E-2]
[null,null,2007,2.1565137445000002,3.8626782454298292E-2]
[null,null,2008,2.247033048,4.1974832634784409E-2]
[null,null,2009,2.2601417614999999,5.8337875856642185E-3]
[null,null,2010,2.2667905899999998,2.9417749865332521E-3]
[null,null,2011,2.3275173200000001,2.6789739761536646E-2]
[null,null,2012,2.3865036740000001,2.5343035470945408E-2]
[null,null,2013,2.4156387195,1.220825503744849E-2]
[null,null,2014,2.46027395075,1.8477610451300697E-2]
[null,null,2015,2.493890704,1.3663825217412162E-2]
[null,null,2016,2.5500688265,2.2526296926282718E-2]
[null,null,2017,2.6275299594999999,3.0376095027331518E-2]
[null,null,2018,2.7111181787500001,3.181247047166158E-2]
[null,null,2019,2.7793338379999999,2.5161448064005665E-2]
[null,null,2020,2.8256199729999998,1.6653679513831676E-2]
[null,null,2021,2.9596107615,4.7419960851189824E-2]
[null,null,2022,3.22360687825,8.9199606983521251E-2]
[null,null,2023,3.4116212992500001,5.8324239927812549E-2]
[null,null,2024,3.5416650912683698,3.8117886075737184E-2]
[null,null,2025,3.63190867076244,2.5480551426660059E-2]
[null,null,2026,3.7115197237450199,2.1919893972958127E-2]
[null,null,2027,3.79820786482051,2.3356508257490693E-2]
[null,null,2028,3.8864209216821299,2.3224915539420854E-2]
[null,null,2029,3.9750985203149498,2.2817291389641392E-2]
[null,"% Increase based on National CPI-U (Global Insight Estimate)+",2030,4.0712721622744814,2.4194027259458073E-2]
[null,null,2031,4.1589348027857511,2.1532002041910969E-2]
[null,null,2032,4.2496648657682714,2.181569735638722E-2]
[null,null,2033,4.3421854762028618,2.1771272172509182E-2]
[null,null,2034,4.4361695472668288,2.1644416522288656E-2]
[null,null,2035,4.5281866013558272,2.0742456551438915E-2]
[null,null,2036,4.6218368415389,2.0681621237744974E-2]
[null,null,2037,4.720626054070288,2.137444828071744E-2]
[null,null,2038,4.8202144374983638,2.1096435575998829E-2]
[null,null,2039,4.9194184096090448,2.0580821330050014E-2]
[null,null,2040,5.0236736813114442,2.1192601039740522E-2]
[null,null,2041,5.1324980524442685,2.1662308907057781E-2]
[null,null,2042,5.2428049923713695,2.1491862013385266E-2]
[null,null,2043,5.3555633974541301,2.1507266672483816E-2]
[null,null,2044,5.4720580107796302,2.1752074372021868E-2]
[null,null,2045,5.5919269012244737,2.1905632251834506E-2]
[null,null,2046,5.7155882003970566,2.2114255310723863E-2]
[null,null,2047,5.8433307787902731,2.2349856902626808E-2]
[null,null,2048,5.9748016973583278,2.2499311359414964E-2]
[null,null,2049,6.1091084923994368,2.2478870738168677E-2]
[null,null,2050,6.247199828100384,2.2604171438885379E-2]
[null,null,2051,6.3916530587032261,2.3122876581133323E-2]
[null,null,5052,6.5403752781466,2.3268193388698677E-2]
[null,null,2053,6.6940172880467941,2.3491314086144133E-2]
[null,null,2054,6.8508897018247348,2.3434718947926925E-2]
[]
[]
[null,"*Washington State Economic and Revenue Forecast, November 2023 "]
[null,"+ Global Insight 4th Quarter 2023 Forecast - Fourth Quarter Percentage Increase"]

{"sheet":"Operating Costs Table","index":14,"n_rows":440,"n_cols":16,"rows_kept":440,"cut":false,"hidden":false,"merged":[[8,3,8,14],[439,1,462,14]]}
[null,"Operating Costs for Washington State"]
[null,"2025-02-24"]
[]
[null,"Costs are for model 2 story office building with medium or low levels of service. Data is udpated in November 2024 from The CBRE CostLab - Online Tool for Estimated Operating Expenses Costs  ."]
[null,null,null,null,"Today","Days"]
[null,"Data Date:",null,"2024-11-01",{"$f":"TODAY()","v":"2025-05-01"},{"$f":"E6-D6","v":181}]
[null,"Rentable/Gross SF:",null,0.9]
[]
[null,null,null,"Annual Cost per Gross Square Foot"]
[null,"Market","Custodial","Energy","Grounds","* M&R","Management","Pest","Garbage","Road Clearance","Security","Telecom","Water/ Sewer","Total","Total w/o M&R or Mgmt","CBRE Local Index"]
[null,"Aberdeen ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,{"$f":"SUM(C11:M11)","v":12.01},{"$f":"N11-F11-G11","v":4.1900000000000004},"Anacortes"]
[null,"Acme",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ahtanum",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Airway Heights ",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Albion",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Algona",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Allyn",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Almira",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Amanda Park",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Anacortes",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Anatone",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Ariel",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Arlington",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ashford",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Asotin",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Auburn",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Axford Prairie",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Bainbridge Island",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ballard",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Battle Ground",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Beaux Arts Village",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Beaver",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Belfair",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Bellevue",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Bellingham ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Benton City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Bickleton Ridge",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Bingen",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Birch Bay",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Birdsview",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Black Diamond",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Blaine",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Blewett",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Blewett Pass",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Bonneville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Bonney Lake",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Bothell",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Bow",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Bremerton",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Brewster",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Bridgeport",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Brier",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Brinnon",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Buckley",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Bucoda",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Burbank",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Burien",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Burlington",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Camano Island",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Camas",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Camp Murray",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Carbonado",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Carnation",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Carson",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Cashmere",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Castle Rock ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Cathlamet",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Centralia ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Chehalis",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Chelan (City)",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Cheney",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Chewelah",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Chimacum",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Clallam Bay",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Clarkston",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,{"$f":"SUM(C75:M75)","v":11.379999999999999},{"$f":"N75-F75-G75","v":3.9499999999999993},"Spokane"]
[null,"Cle Elum",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Clinton",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Clyde Hill",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Colfax",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"College Place",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Colton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Colville",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Conconully",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Concrete",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Connell",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Copalis",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Copalis Beach",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Cosmopolis",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Coulee City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Coulee Dam",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Coupeville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Covington",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Cowiche",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Creston",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Curlew",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Cusick",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Custer",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Darrington",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Davenport",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Dayton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Deer Park",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Delaney",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Des Moines",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Discovery Bay",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Dodge Junction",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Dodge Ridge",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Dryden",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"DuPont",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Duvall",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"East Wenatchee",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Easton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Eastsound",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Eatonville",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Edgewood",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Edmonds",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Electric City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Elk",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Elk Heights",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Ellensburg ",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Elma",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Elmer City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Elwha",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Endicott",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Entiat",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Enumclaw",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Ephrata",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Evans",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Everett",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Everson",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Fairfield",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Fall City",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Farmington",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Federal Way",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Ferndale",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Fife",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Fircrest",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Ford",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Fordair",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Forks",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,{"$f":"SUM(C139:M139)","v":12.01},{"$f":"N139-F139-G139","v":4.1900000000000004},"Anacortes"]
[null,"Fort Spokane",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Four Lakes",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Frederickson",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Freeland",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Friday Harbor ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ft Lewis",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Garfield",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"George",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Gig Harbor",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Glenoma",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Glenwood",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Gold Bar",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Goldendale",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Graham",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Grand Coulee",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Grandview",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Granger",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Granite Falls",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Hamilton",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Harrah",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Harrington",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Hartline",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Hatton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Haystack Butte",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Hoquiam",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Hunters",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Hunts Point",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Husum",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Hyak",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Ilwaco",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Index",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ione",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Iron Creek",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Issaquah",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Kahlotus",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Kalama",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Kelso",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Kenmore",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Kennewick",1.65,1.4,7.0000000000000007E-2,6.91,1,0.1,0.06,0.16,0.11,0,0.21,11.67,3.76,"Richland"]
[null,"Kent",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Kettle Falls",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Kingston",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Kiona",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Kirkland",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Kittitas",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Krupp",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"La Center",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"La Conner",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"La Crosse",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Lacey",1.68,1.38,7.0000000000000007E-2,6.63,0.96,0.1,0.37,0.14000000000000001,0.11,0,0.8,12.239999999999998,4.6499999999999986,"Olympia"]
[null,"Lake Forest Park",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Lake Stevens",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Lakewood",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Lamont",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Langley",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Larch",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Latah",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Leahy",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Leavenworth",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Liberty",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Liberty Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Lilliwaup",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Lind",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Little Buck Mountain",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,{"$f":"SUM(C203:M203)","v":11.379999999999999},{"$f":"N203-F203-G203","v":3.9499999999999993},"Spokane"]
[null,"Littlerock",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Locust Grove",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Lofall",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Long Beach",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Longbranch",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Longview",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Loomis",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Loon Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Lopez Island",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Lyman",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Lynden",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Lynnwood",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mabton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Malaga",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Malden",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Maltby",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Manchester",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mansfield",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Manson",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Maple Valley",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Marblemount",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Marcus",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Maryhill",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Marysville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mattawa",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"McCleary",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mead",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Medical Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Medina",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Menlo",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mercer Island",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Mesa",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Metaline",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Metaline Falls",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Methow",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Mill Creek",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Millwood",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Milton",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Milton",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Mineral",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Moclips",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Monroe ",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Montesano",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Morton",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Moses Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Mossyrock",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mount Vernon",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Mountlake Terrace",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Moxee City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Mukilteo",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Naches",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Nahcotta",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Napavine",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Naselle",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Neah Bay",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Nespelem",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Newcastle",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Newport",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Nolan Creek",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Nooksack",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Nordland",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Normandy Park",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"North Bend",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"North Bonneville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,{"$f":"SUM(C267:M267)","v":12.01},{"$f":"N267-F267-G267","v":4.1900000000000004},"Anacortes"]
[null,"Northport",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Oak Harbor",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Oakesdale",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Oakville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ocean Park",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ocean Shores",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Odessa",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Okanogan",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Olga",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Olympia",1.68,1.38,7.0000000000000007E-2,6.63,0.96,0.1,0.37,0.14000000000000001,0.11,0,0.8,12.239999999999998,4.6499999999999986,"Olympia"]
[null,"Omak",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Orcas Island",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Orient",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Orondo",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Oroville",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Orting",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Othello",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Pacific",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Pacific Beach",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Packwood",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Palouse",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Parkland",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Pasco",1.65,1.4,7.0000000000000007E-2,6.91,1,0.1,0.06,0.16,0.11,0,0.21,11.67,3.76,"Richland"]
[null,"Pateros",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Paterson",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Pe Ell",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Peshastin",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Plymouth",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Pomeroy",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Port Angeles",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Port Gamble",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Port Hadlock",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Port Orchard",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Port Townsend",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Poulsbo",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Pratt Lake",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Prescott",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Prosser",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Pullman",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Puyallup",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Queets",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Quinault",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Quincy",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Rainier",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ravensdale",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Raymond",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Reardan",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Redmond",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Renton",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Republic",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Retsil",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Rice",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Richland ",1.65,1.4,7.0000000000000007E-2,6.91,1,0.1,0.06,0.16,0.11,0,0.21,11.67,3.76,"Richland"]
[null,"Ridgefield",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ritzville ",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Riverside",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Rochester",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Rock Island",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Rockford",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Rockport",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Ronald",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Rosalia",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Roslyn",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Roy",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,{"$f":"SUM(C331:M331)","v":12.569999999999999},{"$f":"N331-F331-G331","v":4.2599999999999989},"Tacoma"]
[null,"Royal City",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Ruston",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Ryegrass",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Salkum",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Sammamish",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Seabeck",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"SeaTac",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Seattle",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Seattle CBD",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Sedro-Woolley",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Sekiu",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Selah",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Sequim",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Shaw Island",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Shelton ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Shoreline",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Silver Lake",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Silverdale",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Skykomish",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Snohomish",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Snoqualmie",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Snoqualmie Pass",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Soap Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"South Bend",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"South Cle Elum",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"South Prairie",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Southworth",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Spanaway",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Spangle",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Spokane",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Spokane CBD",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Spokane Valley",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Sprague",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Springdale",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"St. John",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Stampede",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Stanwood ",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Starbuck",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Steilacoom",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Stevens Pass",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Stevenson",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Sultan",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Sumas",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Sumner",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Sunnyside",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Tacoma ",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Tacoma CBD",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Tekoa",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Tenino",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Tieton",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Tillicum",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Toledo",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Tonasket",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Toppenish",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Toutle",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Trinidad",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Trout Lake",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Tukwila",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Tulalip Bay",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Tumwater",1.68,1.38,7.0000000000000007E-2,6.63,0.96,0.1,0.37,0.14000000000000001,0.11,0,0.8,12.239999999999998,4.6499999999999986,"Olympia"]
[null,"Twisp ",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Tyler",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Underwood Mountain",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Union",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,{"$f":"SUM(C395:M395)","v":12.01},{"$f":"N395-F395-G395","v":4.1900000000000004},"Anacortes"]
[null,"Union Gap",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Uniontown",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"University Place",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Usk",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Vader",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Vancouver",1.7,1.29,0.08,6.94,0.99,0.1,0.24,7.0000000000000007E-2,0.11,0,1.25,12.770000000000001,4.8400000000000007,"Portland"]
[null,"Vantage",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Vashon",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Veradale",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Vernita",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Waitsburg",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Walla Walla",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wapato",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Warden",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Washougal",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Washtucna",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Waterville",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wauconda",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Waverly",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wellpinit",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wenatchee",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"West Richland",1.65,1.4,7.0000000000000007E-2,6.91,1,0.1,0.06,0.16,0.11,0,0.21,11.67,3.76,"Richland"]
[null,"Westport",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"White Pass",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"White Salmon",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wilbur",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Wilkeson",1.86,1.32,0.1,7.26,1.05,0.12,0.05,0.11,0.11,0,0.59,12.569999999999999,4.2599999999999989,"Tacoma"]
[null,"Wilson Creek",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Winlock",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Winthrop",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Woodinville",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Woodland",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Woodway",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Yacolt",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Yakima (City)",1.65,1.4,7.0000000000000007E-2,6.91,1,0.1,0.06,0.16,0.11,0,0.21,11.67,3.76,"Richland"]
[null,"Yarrow Point",1.86,1.32,0.1,7.35,1.05,0.12,0.31,0.11,0.11,0,1.51,13.839999999999998,5.4399999999999986,"Seattle"]
[null,"Yelm",1.68,1.36,0.08,6.77,1.05,0.14000000000000001,0.1,0.04,0.11,0,0.68,12.01,4.1900000000000004,"Anacortes"]
[null,"Zillah",1.61,1.48,0.06,6.51,0.92,0.1,0.23,0.16,0.11,0,0.2,11.379999999999999,3.9499999999999993,"Spokane"]
[null,"Statewide Average",{"$f":"AVERAGE(C11:C433)","v":1.6844680851063871},1.4043262411347583,7.5082742316784482E-2,6.763546099290803,0.99269503546099824,0.11806146572104059,0.1750591016548462,0.1073995271867605,0.10999999999999957,0,0.5483687943262413,11.979007092198621,4.2227659574468204,"Statewide Average"]
[]
[]
[null,"* M&R = 50-year average cost in current dollars."]
[]
[]
[null,"Custodial services include the cleaning of offices, work areas, restrooms and common areas. Trash removal is not included.\n\nEnergy includes all expenses related to the purchase, generation, distribution, and conservation of energy and source fuels necessary to operate an asset and its typical programmatic equipment. Not included are utilities maintenance or supervision.\n\nGrounds include the maintenance of exterior landscaped areas. It does not include street sweeping or snow removal, the maintenance of parking lots or roadways, or the maintenance of signage. Also not included is the maintenance of semi-improved and unimproved areas.\n\nMaintenance and repair (M&R) includes all activities required to keep an asset in good working order. Preventative maintenance, unscheduled maintenance, and component repair and replacement costs are considered M&R activities, while restoration and modernization are not. Maintenance and repair costs for programmatic equipment are not included.\n\nManagement includes management services common to a large commercial facility or campus: project management, material procurement, facility IT support, business services, planning and engineering. It does not include leasing commissions or direct supervision of M&R, grounds, or utilities.\n\nPest Control includes rodent control and insect abatement procedures and inspections, both indoors and outdoors. Use of herbicides is not included.\n\nRefuse service includes trash collection and disposal, pick-up services, fees, recycling operations and administration. Not included are the handling and disposal of hazardous materials and investment in recycling programs or facilities.\n\nRoad Clearance includes sweeping sand and debris and removing snow and ice from paved areas including roads, sidewalks, walkways, and parking lots.\n\nSecurity services insure the physical security of assets and occupants, and include monitoring equipment, guards, and patrol services.\n\nTelecommunications (Telecom) includes voice and data equipment and service.\n\nWater and Sewer includes potable water, irrigation water, and sewage service.\n\nAll costs are expressed in end-year 2022 dollars.\n\n"]

{"sheet":"Lease Annual Operating Costs","index":15,"n_rows":111,"n_cols":14,"rows_kept":111,"cut":false,"hidden":false,"merged":[[8,2,8,13]]}
[null,"Annual Operating Costs for the Selected Market"]
[null,"Escalated for 100 Years"]
[]
[null,{"$f":"'Operating Costs Table'!B4","v":"Costs are for model 2 story office building with medium or low levels of service. Data is udpated in November 2024 from The CBRE CostLab - Online Tool for Estimated Operating Expenses Costs  ."}]
[null,null,null,"Today","Days","Escalation Factor"]
[null,"Data Date:",{"$f":"'Operating Costs Table'!$D$6","v":"2024-11-01"},{"$f":"TODAY()","v":"2025-05-01"},{"$f":"D6-C6","v":181},{"$f":"E6/365.25","v":0.49555099247091033}]
[null,"Rentable/Gross SF:",0.9]
[null,"Market:",{"$f":"IF('Lease Option 1'!$D10>0,'Lease Option 1'!$D10,'Operating Costs Table'!B434)","v":"Statewide Average"}]
[null,null,"Annual Cost per Gross Square Foot"]
[null,"Year","Custodial","Energy","Grounds","Maintenance & Repair","Management","Pest","Garbage","Road Clearance","Security","Telecom","Water/ Sewer","Total"]
[null,{"$f":"YEAR('Operating Costs Table'!D6)","v":2024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":1.6844680851063871},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":1.4043262411347583},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":7.5082742316784482E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":6.763546099290803},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.99269503546099824},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.11806146572104059},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.1750591016548462},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.1073995271867605},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.10999999999999957},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B11-(YEAR($C$6))))","v":0.5483687943262413},{"$f":"SUM(C11:M11)","v":11.979007092198621}]
[null,{"$f":"B11+1","v":2025},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.7338093022360916},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.4454615802945951},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":7.7282056108539776E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":6.9616630001704038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":1.021772927598781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.1215197066139959},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.18018690978707166},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.11054545998145329},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.11322210550158567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B12-(YEAR($C$6))))","v":0.56443154077257518},{"$f":"SUM(C12:M12)","v":12.329894589065093}]
[null,{"$f":"B12+1","v":2026},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.7845958157946014},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.4878018503873092},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":7.954579191000534E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":7.1655831151980172},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":1.0517025655204879},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.12507924584337848},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.18546492099924186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.11378354302492244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.11653859249283857},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B13-(YEAR($C$6))))","v":0.58096479507068444},12.691060236241489]
[null,2027,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.8368699612144133},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.5313823460909721},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":8.1875836762198534E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":7.3754764313575807},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":1.0825088984513587},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.12874305062670749},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.1908975350201772},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.11711647557010937},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.11995222558391382},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B14-(YEAR($C$6))))","v":0.59798233927454902},13.06280509995198]
[null,2028,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.8906753140119334},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.5762393959307135},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":8.4274132981093486E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":7.5915179148693612},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":1.1142176064260498},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.13251417509684651},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.19648928045497482},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.12054703593611685},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.12346585036556314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B15-(YEAR($C$6))))","v":0.61549835914025675},13.445439065212909]
[null,2029,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.9460567261118504},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.6224103925620326},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":8.6742679776727852E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":7.8138876570410885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":1.1468551216954086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.13639576284791644},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.20224481856003546},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.12407808382420467},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.12708239578120756},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B16-(YEAR($C$6))))","v":0.63352745595119342},13.839281094151668]
[null,2030,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":2.0030603632355195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":1.6699338239411652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":8.9283534919736174E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":8.0427710243913406},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":1.18044865076029},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.14039104955578283},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.2081689471286679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.12771256270162495},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.13080487656849274},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B17-(YEAR($C$6))))","v":0.65208465868961329},14.244659491892232]
[null,2031,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":2.0617337433845218},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":1.7188493054084886},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":9.1898816456699256E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":8.2783588131703301},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":1.2150261970507867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.14450336567530228},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.21426660449051038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.13145350225528465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.13463639577236214},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B18-(YEAR($C$6))))","v":0.67118543656473784},14.661912180229024]
[null,2032,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":2.122125776451476},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":1.7691976127117077},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":9.4590704475739071E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":8.5208474084068726},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":1.2506165842697736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.14873613921657589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.22054287362810168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.13530402091728019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.13858014733174259},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B19-(YEAR($C$6))))","v":0.69084571190782607},15.091386979317095]
[null,2033,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":2.1842868049911304},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":1.8210207159963567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":9.7361442923831656E-2},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":8.7704389476141777},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":1.2872494804202324},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.15309289860252503},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.22700298641403546},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.13926732846441012},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.14263941874199915},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B20-(YEAR($C$6))))","v":0.71108187344496587},15.533441897613665]
[null,2034,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":2.2482686461857107},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":1.8743618147919396},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.10021334147735202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":9.027341489290837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":1.3249554225363769},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.1575772756101701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.23365232797222762},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.14334672869383169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.14681759379537768},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B21-(YEAR($C$6))))","v":0.73191078995864922},15.988445430312472]
[null,2035,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":2.3141246350395153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":1.9292653740228851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.10314877746741112},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":9.291769186357568},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":1.363765842139202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.16219300839806536},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.24049644116693408},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.14754562217709319},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.15111815540172058},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B22-(YEAR($C$6))))","v":0.7533498243495218},16.456776866519913]
[null,2036,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":2.3819096688387584},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":1.9857771610743278},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.10617019786158953},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":9.5639424646742128},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":1.4037130914376741},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.16694394462241269},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.24754103122326004},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.15186750909483643},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.15554468849180628},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B23-(YEAR($C$6))))","v":0.77541684811002654},16.938826605428904]
[null,2037,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":2.4516802529137265},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":2.0439442839436155},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.10928012130371965},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":9.8440882067858482},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":1.4448304702973993},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.17183404464445234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.25479197048301244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.15631599215453323},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.16010088300573305},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B24-(YEAR($C$6))))","v":0.79813025622200717},17.434996481754045]
[null,2038,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":2.523494547741393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":2.103815230509344},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.11248114021341701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":10.132439941051151},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":1.4871522539992581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.17686738483180398},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.26225530329986041},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.16089477959368789},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.16479053696883816},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B25-(YEAR($C$6))))","v":0.82150898249069126},17.945700100699444]
[null,2039,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":2.5974124174277575},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":2.1654399089506606},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.11577592294711092},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":10.429238036310712},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":1.5307137218111417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.18204816095651036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.26993725107788419},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.16560768827100886},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.16961755965771658},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B26-(YEAR($C$6))))","v":0.84557251532783362},18.47136318273834]
[null,2040,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":2.6734954796103212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":2.2288696893505153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.11916721602237541},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":10.734729902257511},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":1.5755511863966054},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.18738069169261584},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.27784421745771215},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.17045864684812678},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.17458597485897781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B27-(YEAR($C$6))))","v":0.87034091399717739},19.01242391849194]
[null,2041,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":2.751807156822303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":2.2941574465175592},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.12265784640741538},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":11.049170195676645},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":1.6217020240849602},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.19286942221619574},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.28598279365457019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.17545169906451108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.1796999242234586},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B28-(YEAR($C$6))))","v":0.89583482533577541},19.569333334003392]
[null,2042,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":2.8324127293614043},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":2.3613576040623672},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.12625072387761568},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":11.372821032726197},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":1.6692047060280277},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.19851892791083695},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.29435976395269153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.18059100710831461},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.18496367071868594},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B29-(YEAR($C$6))))","v":0.92207550096511004},20.14255566671125]
[null,2043,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":2.9153793897072031},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":2.4305261797647448},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.12994884344111834},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":11.705952207436209},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":1.7180988302695399},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.20433391818165952},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.30298211136066927},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.18588085508595711},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.19038160218246991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B30-(YEAR($C$6))))","v":0.94908481500635955},20.732568752435931]
[null,2044,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":3.000776298532533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":2.501720832269918},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.13375528783544907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":12.048841416607882},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":1.7684251547539047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.21031924038105743},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.31185702343246369},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.19132565259333884},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.19595823498058731},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B31-(YEAR($C$6))))","v":0.97688528231457605},21.339864423701709]
[null,2045,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":3.0886746423555409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":2.5750009091525494},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.13767323009727481},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":12.401774491300525},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":1.8202256313018665},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.21647988384943209},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.32099189825891827},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.19692993839166201},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0.20169821777160596},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B32-(YEAR($C$6))))","v":1.0055000772469787},21.964948919726353]
[null,2046,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":3.1791476928804796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":2.6504274963886369},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.14170593620743444},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":12.765045635099158},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":1.8735434405813733},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.22282098407428641},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.33039435063477851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.20269838419092367},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0.20760633538198781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B33-(YEAR($C$6))))","v":1.0349530529810036},22.608343308420061]
[null,2047,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":3.2722708680767068},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":2.7280634692765364},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.14585676781344703},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":13.138957669361439},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":1.9284230281028083},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.22934782697114633},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.34007221840635393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.20863579854423453},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0.21368751279470086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B34-(YEAR($C$6))))","v":1.0652687613982166},23.27058392074559]
[null,2048,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":3.3681217950467963},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":2.8079735448495544},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.1501291850317677},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":13.523822285648313},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":1.9849101412685843},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.23606585328987856},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.35003356900511484},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.21474713085620892},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0.21994681925466497},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B35-(YEAR($C$6))))","v":1.0964724735506619},23.952222797801547]
[null,2049,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":3.4667803747361812},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":2.8902243358238082},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.15452674933212673},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":13.919960305548859},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":2.0430518675079981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.24298066315007796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.36028670617267117},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.22103747550876912},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0.22638947249445424},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B36-(YEAR($C$6))))","v":1.1285902007267101},24.653828151001655]
[null,2050,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":3.5683288485382554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":2.9748844061263169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.15905312650635639},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":14.32770194811585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":2.102896673529119},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.25009802070930437},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.37084017688273752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.227512076107801},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0.23302084308377746},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B37-(YEAR($C$6))))","v":1.1616487161339619},25.37598483573348]
[null,2051,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":3.6728518668504693},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":3.0620243280496107},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.16371208972418005},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":14.747387105135033},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":2.16449444572044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.25742385896806114},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.38170277846585599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.23417632985420303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0.23984645890636358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B38-(YEAR($C$6))))","v":1.1956755772172862},26.119294838891502]
[null,2052,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":3.7804365596385567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":3.1517167410805116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.16850752267851127},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":15.179365624457535},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":2.2278965317359702},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.2649642847155203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.39288356594281532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.2410357920429709},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0.24687200976798299},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B39-(YEAR($C$6))))","v":1.2306991486305947},26.884377780690972]
[null,2053,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":3.8911726090677261},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":3.2440364124521164},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.17344342282288469},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":15.62399760163164},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":2.2931557832984346},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.27272558362011762},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.40439185957287999},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.24809618069406925},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0.25410335213944696},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B40-(YEAR($C$6))))","v":1.2667486258815035},27.671871431180818]
[null,2054,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":4.0051523242613465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":3.339060299469458},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.1785239047037169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":16.081653680076961},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":2.3603266002562515},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.28071422546926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.41623725262312011},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.25536338131894981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0.26154651403853774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B41-(YEAR($C$6))))","v":1.3038540596685895},28.482432241886194]
[null,2055,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":4.1224707182494633},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":3.4368676136608065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.18375320339017581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":16.552715360051312},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":2.4294649759310309},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.28893686956251446},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.42842961936532048},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.26284345182669},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0.26920770005493988},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B42-(YEAR($C$6))))","v":1.3420463809315306},29.316735893023786]
[null,2056,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":4.2432255871712741},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":3.5375398868080752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.18913567800451722},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":17.037575316667766},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":2.5006285437933773},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.297400370262773},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.44097912330713351},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.2705426275738414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0.27709329652236137},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B43-(YEAR($C$6))))","v":1.3813574266350142},30.175477856746131]
[null,2057,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":4.367517591797597},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":3.64116103891139},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.19467581535583153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":17.536637727227067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":2.573876625505922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.30611178271002237},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.4538962256643384},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.27846732656219814},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0.28520987684215532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B44-(YEAR($C$6))))","v":1.4218199663079008},31.059373976884419]
[null,2058,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":4.4954503414412796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":3.7478174481444562},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.20037823368022953},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":18.050318608138163},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":2.6492702803736168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.31507836870247952},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.46719169408126771},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.28662415478881653},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0.29356420696288071},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B45-(YEAR($C$6))))","v":1.4634677293597702},31.969161065672964]
[null,2059,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":4.6271304803255076},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":3.8575980228590621},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.20624768649058567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":18.579046161707833},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":2.7268723562425294},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.32430760274999798},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.480876611606673},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.2950199117527485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0.30216325102037034},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B46-(YEAR($C$6))))","v":1.5063354331976231},32.905597517952934]
[null,2060,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":4.7626677764819947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":3.9705942756987151},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.21228906653904675},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":19.123261133088388},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":2.8067475418895484},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.33380717830478862},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.49496238593250885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.30366159612307553},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0.31101417714300561},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B47-(YEAR($C$6))))","v":1.55045881216617},33.869463943367244]
[null,2061,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":4.9021752132531713},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":4.0869003998832154},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.21850740989561074},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":19.68341717768104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":2.8889624209466902},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.34358501417465032},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.50946075890333897},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.3125564115729717},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0.3201243634270397},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B48-(YEAR($C$6))))","v":1.5958746473358358},34.861563817073559]
[null,2062,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":5.0457690834746449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":4.2066133477277443},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.22490790014617418},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":20.259981239301226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":2.9735855274049432},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.35364926112405654},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.52438381630429065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.32171177278465607},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0.32950140408694895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B49-(YEAR($C$6))))","v":1.6426207971633138},35.88272414951799]
[null,2063,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":5.1935690864164332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":4.329832911461919},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.23149587271354843},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":20.85343393942108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":3.0606874027439277},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.36400830866859912},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.53974399793571592},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.33113531163024212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0.33915311578593899},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B50-(YEAR($C$6))))","v":1.6907362290502201},36.933796175827631]
[null,2064,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":5.3456984275637947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":4.4566618064161903},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.23827681930504657},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":21.464269977813537},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":3.1503406547349861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.37467079206845494},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.5555541079829589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.34083488353363506},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0.34908754415188387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B51-(YEAR($C$6))))","v":1.7402610518261621},38.015656065396655]
[null,2065,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":5.502283921320827},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":4.5872057566449387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.24525639249034864},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":22.092998544932104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":3.2426200179667313},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.38564559952670391},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.57182732568987393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.35081857401878214},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0.35931297048412902},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B52-(YEAR($C$6))))","v":1.7912365491832993},39.129205652257738]
[null,2066,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":5.6634560967224319},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":4.7215735830576024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.25244041041346055},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":22.740143746369917},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":3.3376024161434934},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.39694187959849903},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.58857721634498861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.36109470544973221},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0.36983791865674859},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B53-(YEAR($C$6))))","v":1.8437052140902592},40.275373186847133]
[null,2067,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":5.8293493062428015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":4.8598772941313619},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.2598348616426957},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":23.406245039752076},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":3.4353670262086116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.40856904881726497},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.60581774258947418},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.37167184396812492},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0.38067116222401282},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B54-(YEAR($C$6))))","v":1.8977107842141065},41.455114109790522]
[null,2068,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":6.0001018377910933},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":5.0022321792809441},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.26744591016272112},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":24.091857684425324},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":3.5359953443460137},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.4205367995442823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.62356327605634709},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.38255880663389169},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0.39182173173398704},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B55-(YEAR($C$6))))","v":1.9532982783798842},42.669411848354486]
[null,2069,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":6.1758560299876706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":5.1487569049634176},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.27527990051283024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":24.797553204320018},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":3.6395712539151059},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.43285510804820088},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.64182860935060349},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.39376466877512145},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0.40329892225636038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B56-(YEAR($C$6))))","v":2.0105140340981249},43.919278636227453]
[null,2070,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":6.3567583908170064},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":5.2995736135980724},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.28334336307572533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":25.523919864370139},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":3.7461810953756007},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.44553424282121679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.66062896838027563},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.40529877155321731},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0.41511230113077824},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B57-(YEAR($C$6))))","v":2.0694057461916122},45.205756357313639]
[null,2071,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":6.5429597197561442},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":5.4548080253838451},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.29164301952121813},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":26.271563160888597},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":3.8559137382605795},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.45858477313884632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.67998002504868704},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.41717072974965114},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0.42727171594213781},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B58-(YEAR($C$6))))","v":2.1300225065535936},46.5299174142433]
[null,2072,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":6.7346152334805307},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":5.6145895430991661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.30018578840938631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":27.041106326306465},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":3.9688606552577688},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.47201757787043075},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.69989791031848725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.42939043978080599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0.43978730272949507},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B59-(YEAR($C$6))))","v":2.19241484507058},47.892865622323114]
[null,2073,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":6.9318846952520152},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":5.7790513599715991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.30897879095785763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":27.833190848697075},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":4.0851159984608119},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.48584385454771861},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.72039922765835829},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.44196808794758974},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0.45266949443542615},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B60-(YEAR($C$6))))","v":2.2566347717438617},49.295737129672311]
[null,2074,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":7.1349325480968506},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":5.9483305707071725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.31802935697802792},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":28.648477006517826},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":4.2047766778540652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.50007512869908222},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.74150106688359796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.45491415892669351},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0.46592902960288596},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B61-(YEAR($C$6))))","v":2.3227358200448287},50.739701364311024]
[null,2075,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":7.3439280518847463},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":6.1225682857719752},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.32734503098516238},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":29.487644419015677},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":4.3279424420963784},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.51472326345715202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.76322101840212153},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.46823944451057631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0.47957696132681438},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B62-(YEAR($C$6))))","v":2.390773091540261},52.225962008990855]
[null,2076,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":7.5590454244232044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":6.3019097490212701},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.33693357848747296},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":30.351392612754996},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":4.4547159616711669},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.52980046944787607},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.78557718787775455},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.4819550526034595},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0.49362466646795145},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B63-(YEAR($C$6))))","v":2.460803301824769},53.755758004579924]
[null,2077,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":7.7804639866847793},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":6.486504458774184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.34680299245941459},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":31.240441604740067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":4.5852029144721138},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.5453193149692479},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.80858821132304048},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.49607241648083067},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0.50808385513654231},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B64-(YEAR($C$6))))","v":2.5328848277986857},55.330364582838897]
[null,2078,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":8.0083683122883205},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":6.6765062924349028},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.35696150000459648},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":32.155532502618357},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":4.7195120738958334},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.56129273646818956},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.83227327063414624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.51060330432017609},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0.52296658045383793},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B65-(YEAR($C$6))))","v":2.6070777563308138},56.951094329449184]
[null,2079,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":8.2429483813587936},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":6.8720736347642557},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.36741756921386226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":33.097428122464883},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":4.8577553995149412},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.57773404932432115},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.85665210958081295},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.52555982901088594},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0.53828524859952875},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B66-(YEAR($C$6))))","v":2.6834439343465983},58.619298278178888]
[null,2080,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":8.4843997388939414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":7.0733695099086065},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.37817991622425656},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":34.066913624662554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":5.0000481304070927},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.59465695894960757},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.88174505026468264},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.54095445825150967},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0.55405262915348485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B67-(YEAR($C$6))))","v":2.7620470203834708},60.336367037099208]
[null,2081,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":8.7329236577698133},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":7.2805617172961332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.38925751248476159},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":35.064797168408774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":5.1465088812178195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.6120755722131348},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.90757301005972046},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.55680002494277991},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0.5702818657404275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B68-(YEAR($C$6))))","v":2.8429525376563536},62.103731947789719]
[null,2082,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":8.9887273065210085},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":7.4938229715137421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.40065959223486036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":36.091910585393599},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":5.297259741037216},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.63000440920053835},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.93415751904885203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.57310973788506547},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0.58698648698640044},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B69-(YEAR($C$6))))","v":2.9262279286775414},63.922866278498816]
[null,2083,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":9.2520239220355425},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":7.7133310462812581},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.41239566020216212},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":37.149110073211325},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":5.4524263751729132},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.64845841531788895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.96152073797135507},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.58989719278917485},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0.60418041779617837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B70-(YEAR($C$6))))","v":3.0119426114765129},65.795286452254302]
[null,2084,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":9.5230329873082393},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":7.9392689226428725},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.42447549952550401},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":38.237276909083342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":5.6121381299041646},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.66745297375012136},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.98968547669596063},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.60717638360968573},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0.6218779909610116},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B71-(YEAR($C$6))))","v":3.100168037466513},67.722553310947418]
[null,2085,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":9.8019804144008926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":8.1718249414994109},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.43690917991013706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":39.357318184487234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":5.7765281403043955},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.68700391828439655},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":1.0186752132350689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.6249617142102486},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0.64009395910638234},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B72-(YEAR($C$6))))","v":3.1909777510061699},69.706273416444333]
[null,2086,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":10.089098732761624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":8.4111929606085365},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.44970706602179095},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":40.510167561304613},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":5.9457334412220471},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.70712754650908161},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":1.0485141133159246},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.64326801037058978},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0.65884350698973426},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B73-(YEAR($C$6))))","v":3.2844474507057684},71.748100389809707]
[null,2087,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":10.384627283060501},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":8.6575725161837997},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.46287982612661782},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":41.696786050117829},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":6.1198950815122837},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.72784063339935434},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":1.0792270505250692},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.66211053214522086},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0.67814226415842427},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B74-(YEAR($C$6))))","v":3.3806550525293089},73.849736289758397]
[null,2088,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":10.688812416702959},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":8.9111689892272228},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.47643844098421595},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":42.91816281130459},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":6.2991582416147427},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.7491604453007541},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":1.1108396270428635},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.68150498658415926},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0.69800631797845081},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B75-(YEAR($C$6))))","v":3.4796807547449413},76.01293303148492]
[null,2089,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":11.001907701187326},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":9.1721937767340638},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.49039421300114638},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":44.175315979597976},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":6.4836723545753632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.77110475432233816},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":1.1433781949853605},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.70146754082626084},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0.71845222704481637},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B76-(YEAR($C$6))))","v":3.5816071047779134},{"$f":"SUM(C76:M76)","v":78.239493847052557}]
[null,{"$f":"B76+1","v":2090},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":11.324174131477672},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":9.4408644679125047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.50475877565257343},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":45.469293512799489},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":6.6735912306131722},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.79369185315143997},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":1.1768698783713232},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.72201483557608226},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0.73949703498470631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B77-(YEAR($C$6))))","v":3.686519068021775},80.531274788560737]
[null,2091,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":11.655880347568157},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":9.7174050255651387},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.51954410317988275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":46.801174065352448},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":6.8690731853358589},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.81694057030237932},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":1.211342595732698},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.74316399897550489},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0.7611582846649867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B78-(YEAR($C$6))))","v":3.7945040986651848},82.890186275342245]
[null,2092,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":11.997302858420237},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":10.002045972783446},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.53476252057236018},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":48.172067887503907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":7.0702811717110245},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.84087028581183554},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":1.2468250833873882},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.76493266088168399},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0.78345403281586745},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B79-(YEAR($C$6))))","v":3.9056522125933673},85.318194686481121]
[null,2093,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":12.348726272459421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":10.295024585110925},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.5504267138412533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":49.583117750804867},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":7.2773829159031216},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.8655009473939681},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":1.2833469193937339},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.7873389675632273},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0.80640286508292036},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B80-(YEAR($C$6))))","v":4.0200560624249944},87.817323999978441]
[null,2094,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":12.710443534823716},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":10.596585088335015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.56654974059477936},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":51.035499900719948},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":7.4905510570893039},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.89085308706875077},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":1.3209385482066622},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.81040159682685087},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0.83002391151999733},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B81-(YEAR($C$6))))","v":4.1378110147470322},90.389657479932055]
[null,2095,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":13.082756171561488},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":10.906978862072739},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.5831450409228941},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":52.530425037140922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":7.7099632913707508},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.9169478382773798},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":1.359631306056061},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.83413977358712332},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0.85433686253596652},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B82-(YEAR($C$6))))","v":4.2590152296119417},93.037339413137275]
[null,2096,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":13.465974540982378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":11.22646464931972},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.60022644860089691},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":54.069139323621179},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":7.9358025198994095},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.94380695349902544},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":1.399457447068533},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.85857328589227644},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0.87936198530855691},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B83-(YEAR($C$6))))","v":4.3837697423635014},95.762576896555473]
[null,2097,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":13.86041809237072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":11.555308772137309},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.61780820262120995},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":55.652925426172679},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":8.1682570013436706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.97145282238361108},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":1.4404501701543071},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.88372250141944342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0.90512014067899671},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B84-(YEAR($C$6))))","v":4.5121785478594658},98.567641677141424]
[null,2098,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":14.266415632277184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":11.893785353657579},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.63590495906294464},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":57.283103582491144},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":8.4075205088200224},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.99990849041573449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":1.4826436466817146},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.9096083844530708},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0.93163280054152553},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B85-(YEAR($C$6))))","v":4.644348687161254},101.45487204556217]
[null,2099,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":14.684305598610585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":12.242176546591253},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.65453180330914995},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":58.96103270250088},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":8.6537924914215392},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":1.0291976781252907},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":1.5260730489623038},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.9362525133606624},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0.95892206574227923},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B86-(YEAR($C$6))))","v":4.7803903367629488},104.42667478538689]
[null,2100,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":15.114436342758358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":12.600772768429072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.67370426262192717},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":60.688111501136582},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":8.9072782404778472},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":1.0593448008608102},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":1.5707745795703378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.96367709858041894},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0.98701068450246576},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B87-(YEAR($C$6))))","v":4.9204169004339766},107.48552717937181]
[null,2101,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":15.557166419970853},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":12.969872943532632},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0.69343831908589193},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":62.465779664306417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":9.1681890606851368},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.0903749891419943},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.6167855015211121},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0.99190500113576885},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":1.0159220713811898},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B88-(YEAR($C$6))))","v":5.0645451037520264},110.63397907451299]
[null,2102,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":16.012864888251567},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":13.349784752316532},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":0.71375042293077606},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":64.295519049008476},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":9.4367424462489087},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.122314109608415},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.6641441693332557},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.0209597516922262},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":1.045680326793736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B89-(YEAR($C$6))))","v":5.2128950914050289},113.87465500758894]
[null,2103,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":16.481911616002389},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":13.740824887729529},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":0.73465750624427306},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":66.178854918600706},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":9.7131622621862714},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.1551887865818424},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.7128900610009024},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.0508655701724583},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":1.0763102571015766},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B90-(YEAR($C$6))))","v":5.3655905273432785},117.21025639296323]
[null,2104,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":16.964697598680363},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":14.143319319248478},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":0.75617699708655661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":68.117357214254255},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":9.9976789309388963},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.1890264242601689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.7630638109023855},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.0816473859459135},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":1.107837395290854},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B91-(YEAR($C$6))))","v":5.5227586978651964},120.64356377447307]
[null,2105,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":17.461625284729934},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":14.557603564605202},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":0.77832683401824265},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":70.112641863650211},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":10.290529624452258},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.2238552295614411},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.8147072436728942},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.113330858609846},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":1.1402880222565768},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B92-(YEAR($C$6))))","v":5.6845306177226878},124.17743914327929]
[null,2106,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":17.973108911062322},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":14.984022969472688},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":0.80112548105389947},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":72.166372128010224},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":10.591958461881186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.2597042356370303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.8678634090693174},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.145942399379049},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":1.1736891887102641},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B93-(YEAR($C$6))))","v":5.8510411393344945},127.8148283236105]
[null,2107,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":18.499574848361778},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":15.422932995343876},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":0.82459194305357753},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":74.280259988584518},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":10.902216713086631},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.2966033260735521},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.9225766178563504},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.1795091931021402},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":1.208068737729314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B94-(YEAR($C$6))))","v":6.0224290651986427},131.55876342839036]
[null,2108,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":19.041461956506417},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":15.874699515842888},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":0.84874578156518221},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":76.456067573752378},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":11.221563008093179},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.3345832598037015},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.9788924787437663},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.2140592209227381},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":1.2434553279668759},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B95-(YEAR($C$6))))","v":6.1988372635976301},135.41236538679476]
[null,2109,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":19.599221950400072},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":16.339699121715828},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":0.87360713113090183},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":78.695608627925338},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":11.550263552682017},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.3736756967467763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":2.0368579364056538},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.2496212836044336},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":1.2798784575415905},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B96-(YEAR($C$6))))","v":6.3804127876928556},139.37884654584548]
[null,2110,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":20.173319776519989},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":16.818319434755303},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":0.89919671607128115},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":81.000750023477195},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":11.888592350298982},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.413913224200257},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":2.096521310613308},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.2862250255389873},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":1.3173684886271022},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B97-(YEAR($C$6))))","v":6.5673069981075409},143.46151334820993]
[null,2111,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":20.764234000494362},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":17.310959430920374},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":0.92553586776093066},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":83.373413316961276},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":12.236831430462736},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.4553293840044481},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":2.1579323365143961},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.3239009594577775},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":1.3559566727618437},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B98-(YEAR($C$6))))","v":6.7596756891003356},147.66376908843844]
[null,2112,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":21.372457206032667},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":17.8180297729213},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":0.9526465424102738},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":85.81557635091211},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":12.595271083863421},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.4979587005028174},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":2.2211422060919737},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.3626804918670865},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":1.3956751769001918},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B99-(YEAR($C$6))))","v":6.9576792184347704},151.98911674993661]
[null,2113,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":21.998496405541498},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":18.339953152546343},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":0.98055133936815664},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":88.32927490256715},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":12.964210104347828},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.5418367093213527},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":2.2862036108379193},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.402595949228441},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":1.4365571102267125},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B100-(YEAR($C$6))))","v":7.1614826410528609},156.4411619250383]
[null,2114,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":22.642873462768019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":18.877164643015895},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.0092735199605727},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":90.916604380882362},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":13.343956037992712},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.5869999869909142},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":2.3531707856763457},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.4436806049058168},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":1.4786365517558409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B101-(YEAR($C$6))))","v":7.3712558466642228},161.02361582061269]
[null,2115,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":23.3061255278235},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":19.430112061657791},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.0388370268812102},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":93.57972157325662},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":13.73482543947398},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.6334861814372823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":2.4220995541736134},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.4859687069021823},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":1.5219485787400118},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B102-(YEAR($C$6))))","v":7.5871737013654554},165.74029835171169]
[null,2116,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":23.988805484949463},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":19.999256343205985},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.0692665041499856},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":96.320846443421019},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":14.137144135945377},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.6813340433643178},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":2.4930473750726314},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.5294955064084939},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":1.5665292959099146},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B103-(YEAR($C$6))))","v":7.8094161934078086},170.59514132583499]
[null,2117,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":24.691482413399779},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":20.58507192403394},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.1005873176561982},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":99.142263981991718},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":14.551247498646697},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.7305834585563922},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":2.5660733901902342},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.5742972871889487},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":1.6124158655712522},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B104-(YEAR($C$6))))","v":8.0381685832346719},175.59219172046983]
[null,2118,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":25.414742061822796},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":21.188047137642805},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.1328255763034341},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":102.04632611122879},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":14.977480722467883},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.7812754811270144},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":2.6412384737175585},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.6204113958269812},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":1.6596465385830872},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B105-(YEAR($C$6))))","v":8.2736215579139163},180.73561505663423]
[null,2119,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":26.15918733653908},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":21.808684621734304},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.1660081537738409},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":105.03545364558916},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":15.416199113702099},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.8334523677413763},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":2.7186052829645244},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.6678762728572263},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":1.7082606862436047},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B106-(YEAR($C$6))))","v":8.5159713900938794},186.02969887123908]
[null,2120,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":26.925438804121661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":22.447501737207453},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.2001627109299222},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":108.11213830970775},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":15.867768386227612},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.8871576128413359},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":2.7982383105907154},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.7167314848093915},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":1.7582988331098661},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B107-(YEAR($C$6))))","v":8.7654201016154367},191.47885629116118]
[null,2121,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":27.714135208697851},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":23.105030999428543},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.2353177188725204},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":111.2789448154891},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":16.332564966365414},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.9424359849022104},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":2.880203938366201},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.7670177571907593},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":1.8098026907789184},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B108-(YEAR($C$6))))","v":9.0221756319166051},197.08762971200815]
[null,2122,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":28.525934004403716},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":23.781820522133774},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.2715024826742105},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":114.53851300004074},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":16.810976306666667},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.9993335637515937},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":2.9645704925071064},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.8187770084348012},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":1.8628151926584096},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B109-(YEAR($C$6))))","v":9.2864520113700078},202.86069458464107]
[null,2123,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":29.361511903435275},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":24.478434474334687},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.308747165807892},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":117.89356002623094},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":17.303401208891614},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":2.0578977789813186},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":3.0514083006320787},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.8720523848442203},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":1.9173805297557081},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B110-(YEAR($C$6))))","v":9.5584695396977413},208.80286331261149]
[null,2124,{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,2,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":30.221565440152954},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,3,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":25.19545355060713},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,4,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.3470828152909358},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,5,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":121.34688264770449},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,6,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":17.810250156449083},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,7,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":2.1181774494845689},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,8,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":3.1407897503870981},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,9,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.9268882965575289},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,10,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":1.9735441875153439},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,11,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":0},{"$f":"(VLOOKUP($C$8,'Operating Costs Table'!$B$10:$P$434,12,0))*((1+'Financial Assumptions'!$D$40)^($B111-(YEAR($C$6))))","v":9.8384549696123162},214.91908926376144]